5

                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D. C.  20549

                                    FORM 10-K
(Mark  One)
[X]     ANNUAL  REPORT  PURSUANT  TO  SECTION  13  OR  15(D)  OF  THE SECURITIES
EXCHANGE  ACT  OF  1934     FOR  THE  FISCAL  YEAR  ENDED  JUNE  30,  2002.
     Transition  report  pursuant  to  Section  13  or  15(d)  of the Securities
Exchange  Act  of  1934  for     the  transition  period  from  _____  to _____.

                         COMMISSION FILE NUMBER 0-12919

                                 PIZZA INN, INC.
             (Exact name of registrant as specified in its charter)

                             MISSOURI     47-0654575
                 (State  or  jurisdiction  of     (I.R.S.  Employer
                   incorporation  or  organization)     Identification  No.)

                              3551  PLANO  PARKWAY
                         THE  COLONY,  TEXAS     75056
(Address  of  principal  executive  offices)     (Zip  Code)

     Registrant's telephone number, including area code:     (469) 384-5000
      Securities Registered Pursuant to Section 12(b) of the Act:     NONE
           Securities Registered Pursuant to Section 12(g) of the Act:
                        COMMON STOCK, PAR VALUE $.01 EACH
                                (Title of Class)

     At  September  13,  2002,  there were 10,058,324 shares of the registrant's
Common  Stock outstanding, and the aggregate Market value of registrant's Common
Stock  held by non-affiliates was $16,847,693, based upon the average of the bid
and  ask  prices.

     Indicate  by  check  mark  whether the registrant (1) has filed all reports
required  to  be  filed by Section 13 or 15(d) of the Securities Exchange Act of
1934  during the preceding 12 months (or such shorter period that the registrant
was  required  to  file  such  reports), and (2) has been subject to such filing
requirements  for  the  past  90  days.  Yes [X]  No

     Indicate  by check mark if disclosure of delinquent filers pursuant to Item
405  of  Regulation  S-K  is not contained herein, and will not be contained, to
the  best  of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in  Part  III  of this Form 10-K or any
amendment  to  this  Form  10-K. [X]

              APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

     Indicate  by  check mark whether the registrant has filed all documents and
reports  required  to  be  filed  by  Section  12, 13 or 15(d) of the Securities
Exchange  Act  of 1934 subsequent to the distribution of securities under a plan
confirmed  by  a  court.   Yes    No
                       DOCUMENTS INCORPORATED BY REFERENCE

     Portions  of  the  registrant's  definitive  Proxy  Statement,  to be filed
pursuant  to  Section 14(a) of the Securities Exchange Act of 1934 in connection
with the registrant's annual meeting of shareholders in December 2002, have been
incorporated  by  reference  in  Part  III  of  this  report.


PART I ITEM 1 - BUSINESS GENERAL Pizza Inn, Inc. (the "Company"), a Missouri corporation incorporated in 1983, is the successor to a Texas company of the same name that was incorporated in 1961. The Company is the franchisor and food and supply distributor to a system of restaurants operating under the trade name "Pizza Inn". On September 13, 2002, the Pizza Inn system consisted of 427 units, including two Company owned and operated units, a third that the Company is currently in the process of relocating, and 424 franchised units. The Company-operated units are used for product testing and franchisee training, in addition to serving customers. The domestic franchised units are comprised of 216 full service units, 55 delivery/carry-out units, 15 self serve buffet units, and 78 franchised Express units. The international franchised units are comprised of 20 full service units, 25 delivery/carry-out units and 15 Express units. Pizza Inn units are currently located in 20 states and 11 foreign countries. Domestic units are located predominantly in the southern half of the United States, with Texas, North Carolina, and Mississippi accounting for approximately 32%, 16%, and 8% of the total, respectively. Norco Restaurant Services ("Norco"), a division of the Company, distributes food products, equipment, and other supplies to units in the United States and, to the extent feasible, in other countries. On August 21, 2002, C. Jeffery Rogers, the Company's former Chief Executive Officer, resigned his position with the Company. PIZZA INN RESTAURANTS Full service restaurants ("Full Service") offer dine-in and carry-out service and, in most cases, also offer delivery service. These restaurants serve pizza on three different crusts (Original Thin Crust, New York Pan, and Italian Crust), with standard toppings and special combinations of toppings. They also offer pasta, salad, sandwiches, desserts and beverages, including beer and wine in some locations. They are generally located in free standing buildings in close proximity to offices, shopping centers and residential areas. The current standard Full Service units are between 3,000 and 5,000 square feet in size and seat 120 to 185 customers. The interior decor is designed to promote a contemporary, family style atmosphere. Restaurants that offer delivery and carry-out service only ("Delcos") are growing in popularity and number. Delcos typically are located in shopping centers or other in-line arrangements, occupy approximately 1,000 square feet, and offer limited or no seating. Delcos generally offer the same menu as Full Service units, except for buffet. The decor of these units is designed to be bright and highly visible, featuring neon, lighted displays and awnings. The Self Serve Buffet restaurant ("Self Serve") offers items from the full dine-in menu, and features delivery, carryout, and a self-serve buffet and beverage station. The Self Serve can be free-standing or located in a strip center. Slightly larger than a Delco, it ranges in size from 2,400 to 2,600 square feet and seats approximately 60 customers. Express Serve units ("Express"), are typically located in a convenience store, college campus, airport terminal, or other commercial facility. They have limited or no seating and offer quick carry-out service of a limited menu of pizza and other foods and beverages. An Express unit typically occupies approximately 200 to 400 square feet and is commonly operated by the same person who owns the commercial facility or who is licensed at one or more locations within the facility.

FRANCHISING The Pizza Inn concept was first franchised in 1963. Since that time, industry franchising concepts and development strategies have changed, thus present franchise relationships are evidenced by a variety of contractual forms. Common to those forms are provisions that: (i) provide an initial franchise term of 20 years (except as described below) and a renewal term, (ii) require the franchisee to follow the Pizza Inn system of restaurant operation and management, (iii) require the franchisee to pay a franchise fee and continuing royalties, and (iv) except for Express units, prohibit the development of one unit within a specified distance from another. The Company's current form of franchise agreement provides for: (i) a franchise fee of $20,000 for a Full Service unit, $15,000 for a Self Serve, $7,500 for a Delco, and $3,500 for an Express unit, (ii) an initial franchise term of 20 years for a Full Service or Self Serve unit, 10 years for a Delco, plus a renewal term of 10 years in both cases, and an initial term of five years for an Express unit plus a renewal term of five years, (iii) contributions equal to 1% of gross sales to the Pizza Inn Advertising Plan or to the Company, discussed below, (iv) royalties equal to 4% of gross sales for a Full Service, Self Serve, or Delco, and 6% of gross sales for an Express unit, and (v) required advertising expenditures of at least 5% of gross sales for a Full Service, Self Serve and a Delco, and 2% for an Express unit. The Company has adopted a franchising strategy that has three major components: continued development within existing Pizza Inn market areas, development of new domestic territories, and continued growth in the international arena. As a cornerstone of this approach, the Company offers, to certain experienced restaurant operators, area developer rights in both new and existing domestic markets. An area developer pays a negotiated fee to purchase the right to operate or develop, along with the Company, Pizza Inn restaurants within a defined territory, typically for a term of 20 years plus renewal options for 10 years. The area developer agrees to a new store development schedule and assists the Company in local franchise service and quality control. In return, half of the franchise fees and royalties earned on all units within the territory are retained by the area developer during the term of the agreement. Similarly, the Company offers master franchise rights to develop Pizza Inn restaurants in certain foreign countries, with negotiated fees, development schedules, and ongoing royalties. As with developers, a master licensee for a foreign country pays a negotiated fee to purchase the right to develop and operate Pizza Inn restaurants within a defined foreign territory, typically for a term of 20 years plus renewal options for 10 years. The master licensee agrees to a new store development schedule and the Company trains the master licensee to monitor and assist franchisees in their territory with local franchise service and quality control, with support from the Company. In return, the master licensee typically retains half the franchise fees and approximately half the royalties on all units within the territory during the term of the agreement. While all Pizza Inn restaurants opened in an area of a developer's territory enter into franchise agreements with the Company, a master licensee may open restaurants owned and operated by the master licensee, or they may open sub-franchised restaurants owned and operated by third parties through agreement with the master licensee. FOOD AND SUPPLY DISTRIBUTION The Company's Norco division offers substantially all of the food and paper products, equipment and other supplies necessary to operate a Pizza Inn restaurant. Franchisees are required to purchase from Norco certain food products that are proprietary to the Pizza Inn system. In addition, the vast majority of franchisees also purchase other supplies from Norco. Norco operates its central distribution facility six days per week, and it delivers to all domestic units on a weekly basis, utilizing a fleet of refrigerated tractor-trailer units operated by Company drivers and independent owner-operators. Norco also ships products and equipment to its international franchisees. The food, equipment, and other supplies distributed by Norco are generally available from several qualified sources, and the Company is not dependent upon any one supplier or limited group of suppliers. The Company contracts with established food processors for the production of its proprietary products. The Company does not anticipate any difficulty in obtaining supplies in the foreseeable future. ADVERTISING The Pizza Inn Advertising Plan ("PIAP") is a Texas non-profit corporation that creates and produces print advertisements, television and radio commercials, and in-store promotional materials along with related advertising services for use by its members. Each operator of a Full Service, Self Serve or Delco unit, including the Company, is entitled to membership in PIAP. Nearly all of the Company's existing franchise agreements for Full Service, Self Serve, and Delco units require the franchisees to become members of PIAP. Members contribute 1% of their gross sales to PIAP. PIAP is managed by a Board of Trustees comprised of franchisee representatives who are elected by the members each year. The Company does not have any ownership interest in PIAP. The Company provides certain administrative, marketing, and other services to PIAP and is paid by PIAP for such services. On September 13, 2002, the Company-operated stores and substantially all of its franchisees were members of PIAP. Operators of Express units do not participate in PIAP; however, they contribute up to 1% of their gross sales directly to the Company to help fund purchases of Express unit marketing materials and similar expenditures. Express units may also voluntarily contribute up to 2% of their gross sales to the Royalty Rebate Advertising Program ("RRAP"). The RRAP contributions are matched by the Company and used to help fund purchases of Express unit marketing materials and similar expenditures. Groups of franchisees in some of the Pizza Inn system's market areas have formed local advertising cooperatives. These cooperatives, which may be formed voluntarily or may be required by the Company under the franchise agreements, establish contributions to be made by their members and direct the expenditure of these contributions on local media advertising using materials developed by PIAP and the Company. The Company and its franchisees conduct independent marketing efforts in addition to their participation in PIAP and local cooperatives. TRADEMARKS AND QUALITY CONTROL The Company owns various trademarks, including the name "Pizza Inn", which are used in connection with the restaurants and have been registered with the United States Patent and Trademark Office. The duration of such trademarks is unlimited, subject to continued use. In addition, the Company has obtained trademark registrations in several foreign countries and has applied for registration in others. The Company believes that it holds the necessary rights for protection of the trademarks essential to its business. The Company requires all units to satisfy certain quality standards governing the products and services offered through use of the Company's trademarks. The Company maintains a staff of field representatives, whose primary responsibilities include periodic visits to provide advice in operational and marketing activities and to evaluate and enforce compliance with the Company's quality standards. TRAINING The Company offers numerous training programs for the benefit of franchisees and their restaurant crew managers. The training programs, taught by experienced Company employees, focus on food preparation, service, cost control, sanitation, safety, local store marketing, personnel management, and other aspects of restaurant operation. The training programs include group classes, supervised work in Company-operated units, and special field seminars. Training programs are offered free of charge to franchisees, who pay their own travel and lodging expenses. Restaurant managers train their staff through on-the-job training, utilizing video tapes and printed materials produced by the Company. WORKING CAPITAL PRACTICES The Company's Norco division maintains a sufficient inventory of food and other consumable supplies that it typically distributes to Pizza Inn units on a weekly basis. The Company's accounts receivable and notes receivable consist primarily of receivables from food and supply sales, equipment sales, and accrued franchise royalties. GOVERNMENT REGULATION The Company is subject to registration and disclosure requirements and other restrictions under federal and state franchise laws. The Company's Norco division is subject to various federal and state regulations, including those regarding transportation of goods, food labeling, safety, sanitation, distribution, and vehicle licensing. The development and operation of Pizza Inn units are subject to federal, state, and local regulations, including those pertaining to zoning, public health, and alcoholic beverages, where applicable. Many restaurant employees are paid at rates related to the minimum wage established by federal and state law. Increases in the federal minimum wage can result in higher labor costs for the Company operated units, as well as its franchisees, which may be partially offset by price increases or operational and equipment efficiencies. EMPLOYEES On September 13, 2002, the Company had approximately 220 employees, including 67 in the Company's corporate office, 76 at its Norco division, and 28 full-time and 49 part-time employees at the Company-operated restaurants. None of the Company's employees are currently covered by collective bargaining agreements. The Company believes that its employee relations are excellent. COMPETITION The restaurant business is highly competitive. The Company and its franchisees compete with other national and regional pizza chains, independent pizza restaurants, and other restaurants that serve moderately priced foods. The Company believes that Pizza Inn units compete primarily on the basis of the quality, value and price of their food, the consistency and level of service, and the location, attractiveness, and cleanliness of their restaurant facilities. Because of the importance of brand awareness, the Company has increased its development emphasis on individual market penetration and local cooperative advertising by franchisees. The Company's Norco division competes with both national and local distributors of food, equipment and other restaurant supplies. The distribution industry is very competitive. The Company believes that the principal competitive factors in the distribution industry are product quality, customer service and price. Norco is the sole authorized supplier of certain proprietary products which are required to be used by all Pizza Inn units. In the sale of franchises, the Company competes with franchisors of other restaurant concepts and franchisors of a variety of other products and services. The Company believes that the principal competitive factors affecting the sale of franchises are product quality and value, consumer acceptance, franchisor experience and support, and the quality relationship maintained between the franchisor and its franchisees. SEASONALITY Historically, sales at Pizza Inn restaurants have been somewhat higher during the warmer months and somewhat lower during the colder months of the year. The Company believes that the increasing popularity of delivery service and expansion into the high impulse purchase markets of Express units should lessen the seasonal impact on future chainwide sales. SUBSEQUENT EVENTS On August 21, 2002, C. Jeffery Rogers, the Company's former Chief Executive Officer, resigned his position with the Company. In addition, pursuant to the terms of that certain Severance Agreement and Release ("Agreement") dated August 21, 2002 between C. Jeffery Rogers and Pizza Inn, Inc. the Company paid Mr. Rogers $195,000 in lieu of salary and made certain other payments as described in the Agreement which is attached as Exhibit 10.12 to this filing. ITEM 2 - PROPERTIES In November 2001 the Company moved into a new 40,000 square foot facility housing its corporate office and training center, and a 100,000 square foot warehouse and distribution facility. These buildings were constructed on approximately 11 acres of land the Company purchased in The Colony, Texas in December 2000. Refer to the notes to the consolidated financial statements for information concerning financing terns and construction costs. The Company continues to lease 20,677 square feet in Dallas, Texas that it previously occupied as its corporate office. The lease expires in April 2003 but the Company is actively marketing the premises for a subtenant. Each of the Company-operated Pizza Inn restaurants (all located in Texas) are leased. The Company-operated units range in size from approximately 2,500 to 3,600 square feet and incur annual minimum rent between $12.50 and $20.00 per square foot. Some of the leases require payment of additional rent based upon a percentage of gross sales and require the Company to pay for repairs, insurance and real estate taxes. The leases are renewable and will expire in 2005 and 2007. ITEM 3 - LEGAL PROCEEDINGS Certain pending legal proceedings exist against the Company that the Company believes are not material or have arisen in the ordinary course of its business. On January 18, 2002, the Company was served with a lawsuit filed by Blakely-Witt & Associates, Inc. in the District Court, L-193rd Judicial District, Dallas County, Texas (Cause No. 01-11043). The suit alleges Pizza Inn sent or caused to be sent unsolicited facsimile advertisements to plaintiff and others in violation of (i) 47 U.S.C. Section 227(b)(1)(C) and (b)(3), the Telephone Consumer Protection Act, and (ii) Texas Business and Commerce Code Section 35.47. The plaintiff has requested this matter be certified as a class action. We plan to vigorously defend our position in this litigation. We cannot assure you that we will prevail in this lawsuit and our defense could be costly and consume the time of our management. We are unable to predict the outcome of this case. However, an adverse resolution of this matter could materially affect our financial position and results of operations. ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS No matters were submitted to a vote of security holders during the fourth quarter of the Company's fiscal year 2002.

PART II ITEM 5 - MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS On September 13, 2002, there were 2,440 stockholders of record of the Company's Common Stock. The Company's Common Stock is listed on the Small-Cap Market of the National Association of Securities Dealers Automated Quotation ("NASDAQ") system under the symbol "PZZI". The following table shows the highest and lowest actual trade executed price per share of the Common Stock during each quarterly period within the two most recent fiscal years, as reported by the National Association of Securities Dealers. Such prices reflect inter-dealer quotations, without adjustment for any retail markup, markdown or commission. Actual Trade Executed Price High Low -------------- ------- 2002 First Quarter Ended 9/23/2001 . 2 17/64 1 27/32 Second Quarter Ended 12/23/2001 2 5/32 1 1/32 Third Quarter Ended 3/24/2002 . 1 43/64 1 13/64 Fourth Quarter Ended 6/30/2002. 1 35/64 1 3/32 2001 First Quarter Ended 9/24/2000 . 4 2 15/16 Second Quarter Ended 12/24/2000 3 3/8 1 5/8 Third Quarter Ended 3/25/2001 . 2 7/8 1 7/16 Fourth Quarter Ended 6/24/2001. 2 1/4 1 5/8 Under the Company's bank loan agreement, the Company is limited in its ability to pay dividends or make other distributions on the common stock. The Company did not pay any dividends on its common stock during the fiscal year ended June 30, 2002. The Company paid dividends of $1,243,000, or $.12 per share, for the fiscal year ended June 24, 2001. Any determination to pay cash dividends in the future will be at the discretion of the Company's Board of Directors and will be dependent upon the Company's results of operations, financial condition, capital requirements, contractual restrictions and other factors deemed relevant.

ITEM 6 - SELECTED FINANCIAL DATA The following table contains certain selected financial data for the Company for each of the last five fiscal years through June 30, 2002, and should be read in conjunction with the financial statements and schedules in Item 8 of this report. Earnings per share data for all periods presented have been restated to reflect the computation of earnings per share in accordance with SFAS 128. Year Ended ----------- June 30, June 24, June 25, June 27, June 28, 2002 2001 2000 1999 1998 -------- --------- ---------- --------- ----- (In thousands, except per share amounts) SELECTED INCOME STATEMENT DATA: Total revenues . . . . . . . . . . . . $ 66,642 $ 65,268 $ 67,640 $ 67,261 $ 65,269 Income before taxes. . . . . . . . . . 1,723 3,921 4,389 4,096 7,023 Net income . . . . . . . . . . . . . . 1,137 2,480 2,884 2,752 4,880 Basic earnings per common share. . . . 0.11 0.23 .25 .24 .38 Diluted earnings per common share. . . 0.11 0.23 .25 .23 .36 Dividends declared per common share. . - 0.12 .24 (2).18 (1) .24 SELECTED BALANCE SHEET DATA: Total assets . . . . . . . . . . . . . 24,614 19,872 17,691 18,586 21,773 Long-term debt and capital lease obligations . . . . 15,227 11,161 10,655 6,944 5,454 (1) On June 28, 1999 the Company's Board of Directors declared a quarterly dividend of $.06 per share on the Company's common stock, payable to shareholders of record on July 9, 1999. (2) On June 26, 2000 the Company's Board of Directors declared a quarterly dividend of $.06 per share on the Company's common stock, payable to shareholders of record on July 7, 2000. ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS RESULTS OF OPERATIONS FISCAL 2002 COMPARED TO FISCAL 2001 Diluted earnings per share decreased 52% to $0.11 from $0.23 in the prior year. Net income decreased 54% to $1,137,000 from $2,480,000 in the prior year, on revenues of $66.6 million in the current year and $65.3 million in the prior year. Pre-tax income decreased 56% to $1,723,000 from $3,921,000. The decrease in net income was primarily attributable to a pretax charge of approximately $1.9 million to reserve for a note receivable owed to the Company from C. Jeffrey Rogers, the Company's former Chief Executive Officer. Based on a review of certain financial information provided by Mr. Rogers, the Board of Directors of the Company has determined the collection of the loan of approximately $1.9 million from the Company to Mr. Rogers is doubtful. The Company recorded the charge in the fourth quarter of fiscal 2002 to fully reserve for the possible nonpayment by Mr. Rogers. The Company intends, to the extent legally permissible, to enforce this obligation under the relevant terms of the Promissory Note and the Pledge Agreement. On August 21, 2002, C. Jeffery Rogers, the Company's former Chief Executive Officer, resigned his position with the Company. Results of operations for fiscal 2002 include fifty-three weeks versus fifty-two weeks in fiscal 2001. Food and supply sales by the Company's Norco division include food and paper products, equipment, marketing material, and other distribution revenues. Total food and supply sales increased 1% to $57.7 million from $57.0 million in the prior year. Higher cheese prices, the additional week of operations, and increased sales of marketing materials were partially offset by lower chainwide retail sales. Franchise revenue, which includes royalties, license fees and income from area development and foreign master license (collectively, "Territory") sales, increased 3% or $155,000 in fiscal 2002 primarily due to the sale of an international master license. Restaurant sales, which consist of revenue generated by Company-operated stores, for the year decreased 9% or $212,000 compared to the same period of the prior year. This is the result of the temporary closing of the Delco unit in September 2001. Other income primarily consists of interest income and non-recurring revenue items. Other income increased 137% or $724,000 primarily due to the non-cash reversal of a $700,000 reserve which was originally set up as the Company emerged from bankruptcy, and is now deemed unnecessary. Cost of sales increased less than 1% to $54.1 million from $53.8 million in the prior year. As a percentage of sales, cost of sales decreased to 90.5% from 90.6% compared to the prior year. Higher cost of sales due to the additional week of operations, as described above, were offset by lower fuel costs. Franchise expenses include selling, general and administrative expenses (primarily wages and travel expenses) directly related to the sale and service of franchises and Territories. These costs increased 8% or $217,000 compared to last year primarily due to the additional week of operations and increased expenses for training materials. General and administrative expenses increased 22% or $839,000 in fiscal 2002. This is primarily the result of the full provision for all remaining rent expense at the Company's former corporate headquarters of approximately $304,000 and additional legal reserves of $165,000. Additionally, property taxes and insurance associated with the new facility, along with the extra week of operations in fiscal 2002, all contributed to higher general and administrative expenses. Interest expense decreased less than 1% or $4,000 in the current year. Lower interest rates and increased capitalized interest on funds used in construction of the new corporate office and distribution facility were partially offset by higher debt levels in the current year. Provision for income taxes decreased 59% or $855,000 due to lower income. The effective tax rate was 34% compared to 37% in the prior year. The decrease in the effective tax rate is primarily due to a decrease in nondeductible permanent differences, which were partially offset by a change in the valuation allowance due to the potential expiration of certain foreign tax carryforwards. During fiscal 2002, the Company opened for business a total of 37 new Pizza Inn franchise units, including 29 domestic and 8 international units. Domestically, 46 units were closed by franchisees or terminated by the Company typically because of unsatisfactory standards of operation or performance. Similarly, 8 international units were closed. FISCAL 2001 COMPARED TO FISCAL 2000 Diluted earnings per share decreased 8% to $0.23 from $0.25 in the prior year. Net income decreased 14% to $2,480,000 from $2,884,000 in the prior year, on revenues of $65.3 million in the current year and $67.6 million in the prior year. Pre-tax income decreased 11% to $3,921,000 from $4,389,000. The Company considers pre-tax income to be the best measure of its performance due to the significant benefit of its net operating loss carryforwards. These carryforwards, which total $2.8 million at June 24, 2001, reduce the income taxes paid by the Company from the 34% statutory rate to the minimum tax rate of approximately 2%. Food and supply sales by the Company's distribution division decreased 4% to $57.0 million from $59.1 million in the prior year as a result of fewer stores, softer retail sales, and slightly lower cheese prices. International food and supply sales decreased $554,000 from the prior year due to lower sales and store closings caused primarily by poor economic and social conditions in international markets. Domestic and international equipment sales decreased 12.6%, or $213,000 from the prior year due to fewer store openings. Franchise revenue, which includes royalties, license fees and income from area development and foreign master license (collectively, "Territory") sales, decreased 6% or $325,000 in fiscal 2001. Royalty revenue decreased 5% or $294,000 compared to last year, mainly resulting from a decrease in domestic and international chainwide sales. Restaurant sales, which consist of revenue generated by Company-owned stores, for the year decreased less than 1% or $6,000 compared to the same period of the prior year. Other income consists of primarily interest income and non-recurring revenue items. Other income increased 15% or $69,000 due to higher vendor incentives in the current year, the sale of promotional items, and increased interest income. Cost of sales decreased 4% to $53.8 million from $55.9 million in the prior year. As a percentage of sales, cost of sales decreased to 90.6% from 90.9% compared to the prior year. Cost of sales decreased primarily due to lower food and supply sales as noted above, which was partially offset by higher vehicle costs, depreciation and amortization, and rent expense. Franchise expenses include selling, general and administrative expenses (primarily wages and travel expenses) directly related to the sale and service of franchises and Territories. These costs decreased 1% or $36,000 compared to last year. General and administrative expenses increased 5% or $188,000 in fiscal 2001. This is a result of computer system modifications that were capitalized in the prior year, and lower legal fees in the prior year. Interest expense increased 11% or $86,000 in the current year. Lower interest rates and capitalized interest on funds used in construction of the new corporate office and distribution facility were partially offset by higher debt levels in the current year. Provision for income taxes decreased 4% or $64,000 in the current year due to lower income. The effective tax rate was 37% compared to 34% in the prior year. The increase in the effective tax rate is primarily due to an increase in permanent differences from the prior year. During fiscal 2001, the Company opened for business a total of 35 new Pizza Inn franchise units, including 27 domestic and 8 international units. Domestically, 58 units, including 25 Express units, were closed by franchisees or terminated by the Company typically because of unsatisfactory standards of operation or performance. Similarly, 23 international units were closed, of which 11 were kiosk units. FINANCIAL CONDITION Cash and cash equivalents increased $230,000 in fiscal 2002. The Company used the cash flow generated from operations plus the proceeds from increased net bank borrowings of $4.5 million to fund approximately $9.0 million of capital expenditures consisting primarily of construction costs for the new corporate office and distribution center, and approximately $573,000 to reacquire 262,100 shares of its own common stock at prevailing prices on the open market. At June 30, 2002 the net deferred tax asset balance was $2.6 million. This balance includes various temporary differences. At June 30, 2002, the Company has a valuation allowance of $225,000 which consists primarily of foreign tax credit carryforwards that may expire before they can be utilized. The Company believes that it is more likely than not that these credits will not be realized. Management believes that future operations will generate sufficient taxable income, along with the reversal of temporary differences, to fully realize the deferred tax asset, net of a valuation allowance of $225,000 primarily related to the potential expiration of certain foreign tax credit carryforwards. Additionally, management believes that taxable income based on the Company's existing franchise base should be more than sufficient to enable the Company to realize its net deferred tax asset without reliance on material, non-routine income. The Company has realized substantial benefit from the utilization of its net operating loss carryforwards to reduce its federal tax liability and expects to realize a benefit in future years from the utilization of its temporary differences, which currently total $2.6 million. In accordance with SFAS 109, carryforwards, when utilized, are reflected as a reduction of the deferred tax asset rather than a reduction of income tax expense. This has caused the Company to reflect an amount for federal income tax expense on its statements of operations at an effective corporate rate of 34%, 37%, and 34% for fiscal years 2002, 2001 and 2000, respectively. However, the actual amount of taxes paid at the alternative minimum tax rate of approximately 0%, 0% and 2% for fiscal years 2002, 2001, and 2000, respectively, is significantly less than the corporate rate reflected on the Company's statement of operations. As of June 30, 2002, the net operating loss carryforwards have been fully utilized. Historically, the differences between pre-tax earnings for financial reporting purposes and taxable income for tax purposes have consisted of temporary differences arising from the timing of depreciation, deductions for accrued expenses and deferred revenues, as well as permanent differences as a result of the exercise of stock options deducted for income tax purposes but not for financial reporting purposes. LIQUIDITY AND CAPITAL RESOURCES Cash provided by operations totaled $5,560,000 in fiscal 2002 and was used primarily, in conjunction with additional borrowings, to fund capital expenditures and to reacquire the Company's common stock. The Company increased its net bank borrowings by $4.5 million to $16.7 million at June 30, 2002 from $12.2 million at June 24, 2001 primarily as a result of construction costs and equipment for the new corporate office and distribution center. During fiscal 2002 the Company purchased 262,100 shares of its own common stock on the open market for a total price of approximately $573,000. This brings the total number of shares in treasury to 4,897,645 as of June 30, 2002. Capital expenditures of $8,952,000 during fiscal 2002 consist primarily of construction costs and equipment for the new corporate office and distribution center. The Company's future requirements for cash relate primarily to the repayment of debt, capital expenditures, including information system upgrades and miscellaneous equipment, and the possible periodic purchase of its own common stock. The Company's primary sources of cash are sales from the distribution division, royalties, license fees and Territory sales. Existing area development and master license agreements contain development commitments that should result in future chainwide growth. Related growth in distribution sales and royalties are expected to provide adequate working capital to supply the needs described above. The signing of any new area development or master license agreements, which cannot be predicted with certainty, would also provide significant infusions of cash. MARKET RISK The Company has market risk exposure arising from changes in interest rates. The Company's earnings are affected by changes in short-term interest rates as a result of borrowings under its credit facilities which bear interest based on floating rates. At June 30, 2002 the Company had approximately $16.7 million of variable rate debt obligations outstanding with a weighted average interest rate of 4.02%. A hypothetical 10% change in the effective interest rate for these borrowings, assuming debt levels at June 30, 2002 would change interest expense by approximately $67,000. The Company entered into an interest rate swap effective February 27, 2001, as amended, designated as a cash flow hedge, to manage interest rate risk relating to the financing of the construction of the Company's new headquarters and to fulfill bank requirements. The swap agreement has a notional principal amount of $8.125 million with a fixed pay rate of 5.84% which began November 1, 2001 and will end November 19, 2007. The swap's notional amount amortizes over a term of twenty years to parallel the terms of the term loan. Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivative Instruments and Hedging Activities" requires that for cash flow hedges, which hedge the exposure to variable cash flow of a forecasted transaction, the effective portion of the derivative's gain or loss be initially reported as a component of other comprehensive income in the equity section of the balance sheet and subsequently reclassified into earnings when the forecasted transaction affects earnings. Any ineffective portion of the derivative's gain or loss is reported in earnings immediately. At June 30, 2002 there was no hedge ineffectiveness. The Company's expectation is that the hedging relationship will be highly effective at achieving offsetting changes in cash flows. ECONOMIC FACTORS The costs of operations, including labor, supplies, utilities, financing and rental costs, to the Company and its franchisees, can be significantly affected by inflation and other economic factors. Increases in any such costs would result in higher costs to the Company and its franchisees, which may be partially offset by price increases and increased efficiencies in operations. The Company's revenues are also affected by local economic trends where units are concentrated. The Company intends to pursue franchise development in new markets in the United States and other countries, which would mitigate the impact of local economic factors. CONTRACTUAL OBLIGATIONS AND COMMITMENTS The following chart summarizes all of the Company's material obligations and commitments to make future payments under contracts such as debt and lease agreements as of June 30, 2002 (in thousands): Less Than 1 1-3 4-5 After 5 Total . Year Years Years Years - ----------------------------------- ------- ------ -------- ------ Bank debt . . . . . . . . . . . . . $16,747 $1,656 $ 7,948 $ 406 $6,737 Operating lease obligations (1) . . 4,605 1,399 2,741 465 - Capital lease obligations (2) . . . 365 229 123 13 - ------- ------ -------- ------ ------ Total contractual cash obligations. $21,717 $3,284 $ 10,812 $ 884 $6,737 ======= ====== ======== ====== ====== (1) Includes a lease dated March 21, 2002 the Company entered into for new tractors. Per the terms of the lease the obligations begin upon receipt of the tractors which is estimated to be October 2002. The above table reflects the obligations beginning at that time. (2) Does not include amount representing interest. CRITICAL ACCOUNTING POLICIES AND ESTIMATES Management's discussion and analysis is based on the Company's consolidated financial statements and related footnotes contained within this report. The Company's more critical accounting policies used in the preparation of those consolidated financial statements are discussed below. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Significant estimates made by management include the allowance for doubtful accounts, inventory valuation, deferred tax asset valuation allowances, and legal accruals. Actual results could differ from those estimates. The Company's Norco division sells food, supplies and equipment to franchisees on trade accounts under terms common in the industry. Revenue from such sales is recognized upon shipment. Norco sales are reflected under the caption "food and supply sales." Shipping and handling costs billed to customers are recognized as revenue. Franchise revenue consists of income from license fees, royalties, and Territory sales. License fees are recognized as income when there has been substantial performance of the agreement by both the franchisee and the Company, generally at the time the unit is opened. Royalties are recognized as income when earned. Territory sales are the fees paid by selected experienced restaurant operators to the Company for the right to develop Pizza Inn restaurants in specific geographical territories. When the Company has no continuing substantive obligations of performance to the area developer or master licensee regarding the fee, the Company recognizes the fee to the extent of cash received. If continuing obligations exist, fees are recognized ratably during the performance of those obligations. Inventories, which consist primarily of food, paper products, supplies and equipment located at the Company's distribution center, are stated at the lower of FIFO (first-in, first-out) cost or market. Provision is made for obsolete inventories and is based upon management's assessment of the market conditions for its products. Accounts receivable consist primarily of receivables from food and supply sales and franchise royalties. The Company records a provision for doubtful receivables to allow for any amounts which may be unrecoverable and is based upon an analysis of the Company's prior collection experience, customer creditworthiness, and current economic trends. Notes receivable primarily consist of notes from franchisees for the purchase of area development and master license territories and trade receivables. These notes generally have terms ranging from one to five years and interest rates of 8% to 12%. The Company records a provision for doubtful receivables to allow for any amounts which may be unrecoverable and is based upon an analysis of the Company's prior collection experience, customer creditworthiness, and current economic trends. The Company has recorded a valuation allowance to reflect the estimated amount of deferred tax assets that may not be realized based upon the Company's analysis of existing tax credits by jurisdiction and expectations of the Company's ability to utilize these tax attributes through a review of estimated future taxable income and establishment of tax strategies. These estimates could be impacted by changes in future taxable income and the results of tax strategies. TRANSACTIONS WITH RELATED PARTIES One of the individuals nominated by the Company and elected to serve on its Board of Directors is a franchisee. This franchisee currently operates a total of 12 restaurants located in Arkansas. Purchases by this franchisee comprised 6% of the Company's total food and supply sales in fiscal 2002. Royalties and license fees and area development sales from this franchisee comprised 3% of the Company's total franchise revenues in fiscal 2002. As franchised units, his restaurants pay royalties to the Company and purchase a majority of their food and supplies from the Company's distribution division. As of June 30, 2002, his accounts and note payable to the Company were $685,669. The Company believes the above transactions were at the same prices and on the same terms available to non-related third parties. In October 1999, the Company loaned $1,949,698 to C. Jeffery Rogers in the form of promissory note due in June 2004 to acquire 700,000 shares of the Company's common stock through the exercise of vested stock options previously granted to him in 1995 by the Company. The note bears interest at the same floating interest rate the Company pays on its revolving credit line with Wells Fargo and is collateralized by a second lien in certain real property and existing Company stock owned by C. Jeffery Rogers. The note is reflected as a reduction to stockholders' equity. In October 1999, the Company loaned $557,056 to Ronald W. Parker in the form of promissory note due in June 2004 to acquire 200,000 shares of the Company's common stock through the exercise of vested stock options previously granted to him in 1995 by the Company. The note bears interest at the same floating interest rate the Company pays on its revolving credit line with Wells Fargo and is collateralized by certain real property and existing Company stock owned by Ronald W. Parker. The note is reflected as a reduction to stockholders' equity. In July 2000, the Company loaned $302,581 to Ronald W. Parker in the form of a promissory note due in June 2004 to acquire 200,000 shares of the Company's common stock through the exercise of vested stock options previously granted in 1995 by the Company. In October 2000, a $164,647 principal payment was made on the note. The note bears interest at the same floating interest rate the Company pays on its revolving credit line with Wells Fargo and is collateralized by certain real property and existing Company stock owned by Ronald W. Parker. The note is reflected as a reduction to stockholders' equity. The Board of Directors of the Company, based upon a review of certain financial information provided by C. Jeffery Rogers, determined that the collection of a promissory note previously signed with C. Jeffery Rogers, of approximately $1.9 million is doubtful at June 30, 2002. The Company recorded the charge in the fourth quarter of fiscal 2002 to fully reserve for the possible nonpayment. The Company intends, to the extent legally permissible, to enforce this obligation under the relevant terms of the Promissory Note and the Pledge Agreement. EQUITY COMPENSATION PLAN INFORMATION A summary of equity compensation under all of the Company's stock option plans follows: Number of Securities to Weighted-average Number of Securities be issued upon exercise exercise price of remaining available for Plan. . . . . . . . . of outstanding options, outstanding options, future issuance under Category. . . . . . . warrants, and rights warrants, and rights equity compensation plans - --------------------- ----------------------- --------------------- ------------------------- Equity Compensation plans approved by . . 1,591,233 $ 3.76 677,384 security holders Equity compensation plans not approved by - - - security holders Total . . . . . . . . 1,591,233 $ 3.76 677,384 ======================= ===================== ========================= FORWARD-LOOKING STATEMENT This report contains certain forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995) relating to the Company that are based on the beliefs of the management of the Company, as well as assumptions and estimates made by and information currently available to the Company's management. When used in the report, the words "anticipate," "believe," "estimate," "expect," "intend" and other similar expressions, as they relate to the Company or the Company's management, identify forward-looking statements. Such statements reflect the current views of the Company with respect to future events and are subject to certain risks, uncertainties and assumptions relating to the operations and results of operations of the Company as well as its customers and suppliers, including as a result of competitive factors and pricing pressures, shifts in market demand, general economic conditions and other factors including but not limited to, changes in demand for Pizza Inn products or franchises, the impact of competitors' actions, changes in prices or supplies of food ingredients, and restrictions on international trade and business. Should one or more of these risks or uncertainties materialize, or should underlying assumptions or estimates prove incorrect, actual results may vary materially from those described herein as anticipated, believed, estimated, expected or intended.

PIZZA INN, INC. ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA Index to Financial Statements and Schedules: FINANCIAL STATEMENTS PAGE NO. Report of Independent Accountants. 16 Consolidated Statements of Operations for the years ended June 30, 2002, June 24, 2001, and June 25, 2000. 17 Consolidated Statements of Comprehensive Income for the years ended June 30, 2002, June 24, 2001, and June 25, 2000 17 Consolidated Balance Sheets at June 30, 2002 and June 24, 2001 18 Consolidated Statements of Shareholders' Equity for the years ended June 30, 2002, June 24, 2001, and June 25, 2000. 19 Consolidated Statements of Cash Flows for the years ended June 30, 2002, June 24, 2001, and June 25, 2000. 20 Notes to Consolidated Financial Statements. 22 FINANCIAL STATEMENT SCHEDULES Schedule II - Consolidated Valuation and Qualifying Accounts 35 All other schedules are omitted because they are not applicable, not required or because the required information is included in the consolidated financial statements or notes thereto. SIGNATURES Certifications 40 SECTION 906 CERTIFICATION OF THE CEO SECTION 906 CERTIFICATION OF THE PRINCIPAL ACCOUNTING OFFICER

REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors and Shareholders of Pizza Inn, Inc. In our opinion, the consolidated financial statements listed in the accompanying index present fairly, in all material respects, the financial position of Pizza Inn, Inc. and its subsidiaries at June 30, 2002 and June 24, 2001, and the results of their operations and their cash flows for each of the three years in the period ended June 30, 2002 in conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the accompanying index presents fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements. These financial statements and financial statement schedule are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements and financial statement schedule based on our audits. We conducted our audits of these statements in accordance with auditing standards generally accepted in the United States of America, which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. PRICEWATERHOUSECOOPERS LLP Dallas, Texas September 27, 2002 PIZZA INN, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) YEAR ENDED ------------------------ JUNE 30, JUNE 24, JUNE 25, 2002 2001 2000 ------------------------ ----------------------- ----------------------- REVENUES: Food and supply sales. . . . . . . . . . . . . . . . $ 57,727 $ 57,020 $ 59,130 Franchise revenue. . . . . . . . . . . . . . . . . . 5,528 5,373 5,698 Restaurant sales . . . . . . . . . . . . . . . . . . 2,134 2,346 2,352 Other income . . . . . . . . . . . . . . . . . . . . 1,253 529 460 ------------------------ ----------------------- ----------------------- 66,642 65,268 67,640 ------------------------ ----------------------- ----------------------- COSTS AND EXPENSES: Cost of sales. . . . . . . . . . . . . . . . . . . . 54,146 53,783 55,910 Franchise expenses . . . . . . . . . . . . . . . . . 2,865 2,648 2,684 General and administrative expenses. . . . . . . . . 4,709 3,870 3,682 Provision for bad debt (see Note J). . . . . . . . . 2,367 210 225 Interest expense (net of capitalized interest of $178, $102, and $0, respectively). . . . . . . . . 832 836 750 ------------------------ ----------------------- ----------------------- 64,919 61,347 63,251 ------------------------ ----------------------- ----------------------- INCOME BEFORE INCOME TAXES . . . . . . . . . . . . . . 1,723 3,921 4,389 Provision for income taxes . . . . . . . . . . . . . 586 1,441 1,505 ------------------------ ----------------------- ----------------------- NET INCOME . . . . . . . . . . . . . . . . . . . . . . 1,137 2,480 2,884 ======================== ======================= ======================= BASIC EARNINGS PER COMMON SHARE. . . . . . . . . . . . 0.11 0.23 0.25 ======================== ======================= ======================= DILUTED EARNINGS PER COMMON SHARE. . . . . . . . . . . 0.11 0.23 0.25 ======================== ======================= ======================= DIVIDENDS DECLARED PER COMMON SHARE. . . . . . . . . . - 0.12 0.24 ======================== ======================= ======================= WEIGHTED AVERAGE COMMON SHARES . . . . . . . . . . . . 10,092 10,635 11,316 ======================== ======================= ======================= WEIGHTED AVERAGE COMMON AND POTENTIALLY DILUTIVE COMMON SHARES . . . . . . . . . 10,095 10,639 11,441 ======================== ======================= ======================= CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (IN THOUSANDS) YEAR ENDED ------------------------------------------------------ JUNE 30, . . . . . . . . JUNE 24, JUNE 25, 2002 2001 2000 ------------------------ ----------------------- ----------------------- Net Income . . . . . . . . . . . . . . . . . . . . $ 1,137 $ 2,480 $ 2,884 Interest rate swap loss (net of tax of $129, $38, and $0, respectively). . . . . . . . . . . . . (251) (73) - Comprehensive Income . . . . . . . . . . . . . . . $ 886 $ 2,407 $ 2,884 ======================== ======================= ======================= See accompanying Notes to Consolidated Financial Statements. PIZZA INN, INC. CONSOLIDATED BALANCE SHEETS (IN THOUSANDS, EXCEPT SHARE AMOUNTS) JUNE 30, JUNE 24, ASSETS 2002 2001 --------------------- --------------------- CURRENT ASSETS Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . $ 770 $ 540 Accounts receivable, less allowance for doubtful accounts of $829 and $729, respectively . . . . . . . . . . . . 3,867 4,839 Notes receivable, current portion, less allowance for doubtful accounts of $354 and $263, respectively. . . . . . 332 958 Inventories . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,526 2,063 Deferred taxes, net . . . . . . . . . . . . . . . . . . . . . . . 1,297 1,285 Prepaid expenses and other. . . . . . . . . . . . . . . . . . . . 905 578 --------------------- --------------------- Total current assets. . . . . . . . . . . . . . . . . . . . . 8,697 10,263 Property, plant and equipment, net. . . . . . . . . . . . . . . . . 13,567 6,594 Property under capital leases, net. . . . . . . . . . . . . . . . . 337 576 Deferred taxes, net . . . . . . . . . . . . . . . . . . . . . . . . 1,347 1,897 Long-term notes receivable, less allowance for doubtful accounts of $20 and $9, respectively . . . 191 9 Deposits and other. . . . . . . . . . . . . . . . . . . . . . . . . 475 533 --------------------- --------------------- $ 24,614 $ 19,872 ===================== ===================== LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable - trade. . . . . . . . . . . . . . . . . . . . . $ 1,527 $ 3,245 Accrued expenses. . . . . . . . . . . . . . . . . . . . . . . . . 2,529 2,000 Current portion of long-term debt . . . . . . . . . . . . . . . . 1,656 1,250 Current portion of capital lease obligations. . . . . . . . . . . 229 486 --------------------- --------------------- Total current liabilities . . . . . . . . . . . . . . . . . . . 5,941 6,981 LONG-TERM LIABILITIES Long-term debt. . . . . . . . . . . . . . . . . . . . . . . . . . 15,091 10,934 Long-term capital lease obligations . . . . . . . . . . . . . . . 136 227 Other long-term liabilities . . . . . . . . . . . . . . . . . . . 517 865 --------------------- --------------------- 21,685 19,007 --------------------- --------------------- COMMITMENTS AND CONTINGENCIES (See Note I) SHAREHOLDERS' EQUITY Common Stock, $.01 par value; authorized 26,000,000 shares; issued 14,955,819 and 14,955,119 shares, respectively; outstanding 10,058,174 and 10,319,638 shares, respectively. . . 150 150 Additional paid-in capital. . . . . . . . . . . . . . . . . . . . 7,824 7,823 Loans to officers, less allowance for doubtful accounts of $1,750 and $0, respectively . . . . . . . . . . . . (575) (2,325) Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . 15,338 14,201 Accumulated other comprehensive loss. . . . . . . . . . . . . . . (324) (73) Treasury stock at cost Shares in treasury: 4,897,645 and 4,635,481, respectively . . . (19,484) (18,911) --------------------- --------------------- Total shareholders' equity. . . . . . . . . . . . . . . . . . . 2,929 865 --------------------- --------------------- $ 24,614 $ 19,872 ===================== ===================== See accompanying Notes to Consolidated Financial Statements. PIZZA INN, INC. CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (IN THOUSANDS) ACCUM. ADDITIONAL OTHER TREASURY COMMON STOCK PAID-IN LOANS TO RETAINED COMP. STOCK ------------- SHARES AMOUNT CAPITAL OFFICERS EARNINGS LOSS AT COST TOTAL ------------- -------- --------- ---------- ---------- ------ --------- -------- BALANCE, JUNE 27, 1999. . . . 11,408 $ 149 $ 7,321 $ - $ 14,375 $ - $(15,786) $ 6,059 ------------- -------- --------- ---------- ---------- ------ --------- -------- Stock options exercised . . . . 47 1 83 - (1) - 61 144 Loans to officers for exercise of stock options . . . . . 900 - - (2,250) (1,296) - 3,546 - Tax benefits associated with stock options. . . . . - - 303 - - - - 303 Employee incentive options. . . - - 1 - - - - 1 Dividends paid. . . . . . . . . - - - - (2,799) - - (2,799) Acquisition of treasury stock (see Note K) . . . (1,710) - - - - - (6,103) (6,103) Net income. . . . . . . . . . . - - - - 2,884 - - 2,884 ------------ -------- --------- --------- ---------- ------ --------- -------- BALANCE, JUNE 25, 2000. . . . . 10,645 $ 150 $ 7,708 $ (2,250) $ 13,163 $ - $(18,282) $ 489 ------------- -------- --------- ---------- ---------- ------ --------- -------- Stock options exercised 215 - 37 - (199) - 700 538 Loans to officers for exercise of stock options - - - (240) - - - (240) Principal repayment of loans by officers - - - 165 - - - 165 Tax benefits associated with stock options - - 77 - - - - 77 Employee incentive options 1 - 1 - - - - 1 Dividends paid - - - - (1,243) - - (1,243) Acquisition of treasury stock (see Note K) (541) - - - - - (1,329) (1,329) Interest rate swap loss - (net of tax of $38) - - - - - (73) - (73) Net income - - - - 2,480 - - 2,480 -------------- ------------- ---------- ------- ----- -------- ------ -------- BALANCE, JUNE 24, 2001 10,320 $ 150 $ 7,823 $ (2,325) $ 14,201 $ (73)$ (18,911) $ 865 -------- -------- ----------- --------- -------- ---------- --------- -------- Employee incentive options - - 1 - - - - 1 Acquisition of treasury stock (see Note K) (262) - - - - - (573) (573) Allowance for doubtful accounts - - - 1,750 - - - 1,750 Interest rate swap loss (net of tax of $129) - - - - - (251) - (251) Net income - - - - 1,137 - - 1,137 ---------- ----------- ---------- -------- ----- ------ ------ ------- BALANCE, JUNE 30, 2002 10,058 $ 150 $ 7,824 $ (575) $ 15,338$ $ (324) $(19,484) $ 2,929 ======== ======== ========== ========== ========= ========== ========= ======== See accompanying Notes to Consolidated Financial Statements. PIZZA INN, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) YEAR ENDED ----------------------- JUNE 30, JUNE 24, JUNE 25, 2002 2001 2000 ----------------------- ----------------------- ----------------------- CASH FLOWS FROM OPERATING ACTIVITIES: Net income . . . . . . . . . . . . . . . . . . . . . $ 1,137 $ 2,480 $ 2,884 Adjustments to reconcile net income to cash provided by operating activities: Depreciation and amortization. . . . . . . . . . 1,337 1,343 1,210 Provision for bad debt . . . . . . . . . . . . . 2,367 210 225 Deferred income taxes. . . . . . . . . . . . . . 538 1,247 1,127 Changes in assets and liabilities: Notes and accounts receivable. . . . . . . . . . 799 (263) (196) Inventories. . . . . . . . . . . . . . . . . . . 537 847 (517) Accounts payable - trade . . . . . . . . . . . . (825) 102 (390) Accrued expenses . . . . . . . . . . . . . . . . 240 102 111 Deferred franchise revenue . . . . . . . . . . . 38 (10) (109) Prepaid expenses and other . . . . . . . . . . . (608) 362 233 ----------------------- ----------------------- ----------------------- CASH PROVIDED BY OPERATING ACTIVITIES. . . . . . 5,560 6,420 4,578 ----------------------- ----------------------- ----------------------- CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures . . . . . . . . . . . . . . . (8,952) (4,713) (754) Proceeds from sale of assets . . . . . . . . . . . 24 - - ----------------------- ----------------------- ----------------------- CASH USED FOR INVESTING ACTIVITIES . . . . . . . (8,928) (4,713) (754) ----------------------- ----------------------- ----------------------- CASH FLOWS FROM FINANCING ACTIVITIES: Repayments of long-term bank debt and capital lease obligations, net . . . . . . . . . (3,738) (4,184) (5,391) Borrowings of long-term debt . . . . . . . . . . . 7,909 4,642 10,300 Dividends paid . . . . . . . . . . . . . . . . . . - (1,243) (2,799) Proceeds from exercise of stock options. . . . . . - 298 144 Officer loan payment . . . . . . . . . . . . . . . - 165 - Purchases of treasury stock. . . . . . . . . . . . (573) (1,329) (6,103) ----------------------- ----------------------- ----------------------- CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES 3,598 (1,651) (3,849) ----------------------- ----------------------- ----------------------- Net increase (decrease) in cash and cash equivalents . 230 56 (25) Cash and cash equivalents, beginning of period . . . . 540 484 509 ----------------------- ----------------------- ----------------------- Cash and cash equivalents, end of period . . . . . . . 770 540 484 ----------------------- ----------------------- ----------------------- See accompanying Notes to Consolidated Financial Statements. SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION (IN THOUSANDS) YEAR ENDED ----------- JUNE 30, JUNE 24, JUNE 25, 2002 2001 2000 ----------- --------- --------- CASH PAYMENTS FOR: Interest . . . . . . . . . . . . . . . . . . . $ 992 $ 876 $ 582 Income taxes . . . . . . . . . . . . . . . . . 53 65 75 NONCASH FINANCING AND INVESTING ACTIVITIES: Capital lease obligations incurred . . . . . . $ 156 $ - $ 158 Stock issued to officers in exchange for loans - 303 2,507 PIZZA INN, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS: Pizza Inn, Inc. (the "Company"), a Missouri corporation incorporated in 1983, is the successor to a Texas company of the same name which was incorporated in 1961. The Company is the franchisor and food and supply distributor to a system of restaurants operating under the trade name "Pizza Inn" . On June 30, 2002 the Pizza Inn system consisted of 429 locations, including three Company-operated units (one of which is temporarily closed) and 426 franchised units. On June 30, 2002 the Company had franchises in 20 states and 11 foreign countries. Domestic units are located predominantly in the southern half of the United States, with Texas, North Carolina and Mississippi accounting for approximately 32%, 16%, and 8%, respectively, of the total. Norco Restaurant Services ("Norco"), a division of the Company, distributes food products, equipment, and other supplies to units in the United States and, to the extent feasible, in other countries. PRINCIPLES OF CONSOLIDATION: The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All appropriate intercompany balances and transactions have been eliminated. Certain prior year amounts have been reclassified to conform with current year presentation. CASH AND CASH EQUIVALENTS: The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. INVENTORIES: Inventories, which consist primarily of food, paper products, supplies and equipment located at the Company's distribution center, are stated at the lower of FIFO (first-in, first-out) cost or market. Provision is made for obsolete inventories. PROPERTY, PLANT AND EQUIPMENT: Property, plant and equipment, including property under capital leases, are stated at cost less accumulated depreciation and amortization. Repairs and maintenance are charged to operations as incurred; major renewals and betterments are capitalized. Internal and external costs incurred to develop or purchase internal-use computer software during the application development stage, including upgrades and enhancements, are capitalized. Upon the sale or disposition of a fixed asset, the asset and the related accumulation depreciation or amortization are removed from the accounts and the gain or loss is included in operations. The Company capitalizes interest on borrowings during the active construction period of major capital projects. Capitalized interest is added to the cost of the underlying asset and amortized over the useful life of the asset. As of June 30, 2002, interest of $280,000 has been capitalized in connection with the construction of the Company's new headquarters, training center, and distribution facility. Depreciation and amortization is computed on the straight-line method over the useful lives of the assets or, in the case of leasehold improvements, over the term of the lease, if shorter. The useful lives of the assets range from three to thirty- nine years. It is the Company's policy to periodically review the net realizable value of its long-lived assets when certain indicators exist through an assessment of the estimated gross future cash flows related to such assets. In the event that assets are found to be carried at amounts which are in excess of estimated gross future cash flows, then the assets will be adjusted for impairment to a level commensurate with a discounted cash flow analysis of the underlying assets. The Company believes no impairment of long-lived assets exists at June 30, 2002. ACCOUNTS RECEIVABLE: Accounts receivable consist primarily of receivables from food and supply sales and franchise royalties. The Company records a provision for doubtful receivables to allow for any amounts which may be unrecoverable and is based upon an analysis of the Company's prior collection experience, customer creditworthiness, and current economic trends. NOTES RECEIVABLE: Notes receivable primarily consist of notes from franchisees for the purchase of area development and master license territories and the refinancing of existing trade receivables. These notes generally have terms ranging from one to five years, with interest rates of 8% to 12%. The Company records a provision for doubtful receivables to allow for any amounts which may be unrecoverable and is based upon an analysis of the Company's prior collection experience, customer creditworthiness, and current economic trends. INCOME TAXES: Income taxes are accounted for using the asset and liability method pursuant to Statement of Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS 109"). Deferred taxes are recognized for the tax consequences of "temporary differences" by applying enacted statutory tax rates applicable to future years to differences between the financial statement and carrying amounts and the tax bases of existing assets and liabilities. The effect on deferred taxes for a change in tax rates is recognized in income in the period that includes the enactment date. In addition, the Company recognizes future tax benefits to the extent that realization of such benefits are more likely than not. DISTRIBUTION DIVISION OPERATIONS: The Company's Norco division sells food, supplies and equipment to franchisees on trade accounts under terms common in the industry. Revenue from such sales is recognized upon shipment. Norco sales are reflected under the caption "food and supply sales." Shipping and handling costs billed to customers are recognized as revenue. FRANCHISE REVENUE: Franchise revenue consists of income from license fees, royalties, and area development and foreign master license (collectively, "Territory") sales. License fees are recognized as income when there has been substantial performance of the agreement by both the franchisee and the Company, generally at the time the unit is opened. Royalties are recognized as income when earned. For the years ended June 30, 2002, June 24, 2001 and June 25, 2000, 93%, 96% and 96%, respectively, of franchise revenue was comprised of recurring royalties. Territory sales are the fees paid by selected experienced restaurant operators to the Company for the right to develop Pizza Inn restaurants in specific geographical territories. When the Company has no continuing substantive obligations of performance to the area developer or master licensee regarding the fee, the Company recognizes the fee to the extent of cash received. If continuing obligations exist, fees are recognized ratably during the performance of those obligations. Territory fees recognized as income for the years ended June 30, 2002, June 24, 2001 and June 25, 2000 were $131,000, $0 and $0, respectively. DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS: The carrying amounts of short-term investments, accounts and notes receivable, and debt approximate fair value. The fair value of the Company's interest rate swap is based on pricing models using current market rates. USE OF MANAGEMENT ESTIMATES: The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and related revenues and expenses and disclosure of gain and loss contingencies at the date of the financial statements. Actual results could differ from those estimates. FISCAL YEAR: The Company's fiscal year ends on the last Sunday in June. Fiscal year ending June 30, 2002, contained 53 weeks, June 24, 2001 and June 25, 2000 both contained 52 weeks. NEW PRONOUNCEMENTS: In October 2001, the Financial Accounting Standards Board issued SFAS No. 144, "Accounting for the Impairment of Long-lived Assets" which supersedes SFAS No. 121, "Accounting for the Impairment of Long-lived Assets and for Long-lived Assets to be Disposed of" and the accounting and reporting provisions of APB No. 30, "Reporting the Results of Operations - Reporting the Effects of Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring Events and transactions" for the disposal of a segment of a business. SFAS No. 144 retains many of the provisions of SFAS No. 121, but addresses certain implementation issues associated with that Statement. We will adopt SFAS No. 144 beginning in fiscal year 2003. The Company anticipates adoption will be immaterial on the financial statements. NOTE B - PROPERTY, PLANT AND EQUIPMENT: Property, plant and equipment and property under capital leases consist of the following (in thousands): USEFUL JUNE 30, JUNE 24, LIVES . . . 2002 2001 ------------------ ----------- ----------------------- Property, plant and equipment: Equipment, furniture and fixtures 3 - 7 yrs $ 5,192 $ 4,932 Building. . . . . . . . . . . . . 5 - 39 yrs 10,557 - Land. . . . . . . . . . . . . . . - 1,945 1,984 Construction in progress. . . . . - - 3,279 Leasehold improvements. . . . . . 7 yrs 1,646 1,595 ----------------------- ---------------------- 19,340 11,790 Less: accumulated depreciation . (5,773) (5,196) ----------- ------------------- $ 13,567 6,594 ======================= ====================== Property under capital leases: Real Estate . . . . . . . . . . . 20 yrs $ 118 $ 118 Equipment . . . . . . . . . . . . 3 - 7 yrs 1,635 2,120 ----------------------- ---------------------- 1,753 2,238 Less: accumulated amortization . (1,416) (1,662) ----------- -------------------- 337 576 ======================= ====================== Depreciation and amortization expense was $1,337,000, $1,343,000, and $1,210,000 for the years ended June 30, 2002, June 24, 2001, and June 25, 2000, respectively. NOTE C - ACCRUED EXPENSES: Accrued expenses consist of the following (in thousands): JUNE 30, JUNE 24, 2002 2001 --------------------- --------------------- Compensation. . . . . . . . . . . $ 968 $ 889 Taxes . . . . . . . . . . . . . . 405 252 Legal and other professional fees 346 197 Accrued rent. . . . . . . . . . . 304 - Other . . . . . . . . . . . . . . 506 662 --------------------- --------------------- 2,529 2,000 ===================== ===================== NOTE D - LONG-TERM DEBT: In August 1997, the Company signed an agreement (the "Loan Agreement") with its current lender, Wells Fargo, to refinance its debt under a new revolving credit facility. The revolving credit note is collateralized by essentially all of the Company's assets. The Loan Agreement contains covenants which, among other things, require the Company to satisfy certain financial ratios and restrict additional debt. The Company entered into an agreement effective December 21, 2001 with its current lender to extend the term of its existing $9.5 million revolving credit line through December 31, 2003, and to modify certain financial covenants. Interest on the revolving credit line is payable monthly. Interest is provided for at a rate equal to prime less an interest rate margin from 1.0% to 0.0% or, at the Company's option, at the LIBOR rate plus 1.25% to 2.25%. The interest rate margin is based on the Company's performance under certain financial ratio tests. A 0.375% to 0.5% annual commitment fee is payable on any unused portion of the revolving credit line. For the years ending June 30, 2002 and June 24, 2001, the Company's interest rates were 3.59% and 5.25%, respectively, using a LIBOR rate basis. Amounts outstanding under the revolving credit line for fiscal years 2002 and 2001 were $6.5 million and $7.7 million, respectively. The Company entered into an agreement effective June 30, 2002 with its current lender to modify certain debt covenants. The Company was in compliance with all of its debt covenants as of June 30, 2002. The Company entered into a term note effective March 31, 2000 with its current lender. The $5,000,000 term note had outstanding balances of $2.3 million and $3.5 million at June 30, 2002 and June 24, 2001, respectively, and requires monthly principal payments of $104,000 with the balance maturing on March 31, 2004. Interest on the term loan is also payable monthly. Interest is provided for at a rate equal to prime less an interest rate margin of 0.75% or, at the Company's option, at the LIBOR rate plus 1.5%. For the years ending June 30, 2002 and June 24, 2001, the Company's interest rates were 3.38% and 5.69%, respectively. The Company entered into an agreement effective December 28, 2000, as amended, with its current lender to provide up to $8.125 million of financing for the construction of the Company's new headquarters, training center and distribution facility. The construction loan converted to a term loan effective January 31, 2002 with the unpaid principal balance to mature on December 28, 2007. This term loan will amortize over a term of twenty years, with principal payments of $34,000 due monthly. Interest on this term loan is also payable monthly. Interest is provided for at a rate equal to prime less an interest rate margin of 0.75% or, at the Company's option, to the LIBOR rate plus 1.5%. For the years ending June 30, 2002 and June 24, 2001, the Company's interest rates were 3.34% and 6.50%, respectively. The Company, to fulfill bank requirements, has caused the outstanding principal amount to be subject to a fixed interest rate by utilizing an interest rate swap agreement as discussed below. The $8.125 million term loan had an outstanding balance of $8.0 million at June 30, 2002 and $916,000 at June 24, 2001. The Company entered into an interest rate swap effective February 27, 2001, as amended, designated as a cash flow hedge, to manage interest rate risk relating to the financing of the construction of the Company's new headquarters and to fulfill bank requirements. The swap agreement has a notional principal amount of $8.125 million with a fixed pay rate of 5.84% which began November 1, 2001 and will end November 19, 2007. The swap's notional amount amortizes over a term of twenty years to parallel the terms of the term loan. SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities" requires that for cash flow hedges, which hedge the exposure to variable cash flow of a forecasted transaction, the effective portion of the derivative's gain or loss be initially reported as a component of other comprehensive income in the equity section of the balance sheet and subsequently reclassified into earnings when the forecasted transaction affects earnings. Any ineffective portion of the derivative's gain or loss is reported in earnings immediately. At June 30, 2002 there was no hedge ineffectiveness. The Company's expectation is that the hedging relationship will continue to be highly effective at achieving offsetting changes in cash flows. PIBCO, Ltd., a wholly-owned insurance subsidiary of the Company, in the normal course of operations, arranged for the issuance of a letter of credit for $230,000 to reinsurers to secure loss reserves. At June 30, 2002 and June 24, 2001 this letter of credit was secured under the Company's revolving line of credit. Loss reserves for approximately the same amount have been recorded by PIBCO, Ltd. and are reflected as current liabilities in the Company's financial statements. NOTE E - INCOME TAXES: Income tax expense consists of the following (in thousands): JUNE 30, JUNE 24, JUNE 25, 2002 2001 2000 ----------------------- --------------------- --------------------- Federal: Current. . . . . . . . . $ (81) $ 156 $ 378 Deferred . . . . . . . . 667 1,285 1,127 ----------------------- --------------------- --------------------- Provision for income taxes 586 1,441 1,505 ======================= ===================== ===================== The effective federal income tax rate varied from the statutory rate for the years ended June 30, 2002, and June 24, 2001 and June 25, 2000 as reflected below. JUNE 30, JUNE 24, JUNE 25, 2002 2001 2000 ------------------------ --------------------- ---------------------- (in thousands) Federal income taxes based on 34% of book income. . . . . . . . . $ 586 $ 1,333 $ 1,492 Permanent adjustments . . . . . . (187) 70 (46) Change in valuation allowance . . 187 16 (182) Expired credits . . . . . . . . . - 22 241 ----------------------- --------------------- ---------------------- 586 1,441 1,505 ======================== ===================== ====================== The tax effects of temporary differences which give rise to the net deferred tax assets (liabilities) consisted of the following (in thousands): JUNE 30, JUNE 24, 2002 2001 ---------------------- ---------------------- Reserve for bad debt. . . . . . $ 381 $ 381 Reserve for bad debt - officers 663 - Depreciable assets. . . . . . . 671 678 Deferred fees . . . . . . . . . 65 79 Other reserves. . . . . . . . . 29 46 NOL carryforwards . . . . . . . - 954 Interest rate swap loss . . . . 167 38 Credit carryforwards. . . . . . 893 1,044 ---------------------- ---------------------- Gross deferred tax asset. . . . $ 2,869 $ 3,220 Valuation allowance . . . . . . (225) (38) ---------------------- ---------------------- Net deferred tax asset. . . . . 2,644 3,182 ====================== ====================== As of June 30, 2002, the Company had $213,000 of foreign tax credit carryforwards expiring between 2004 and 2007 and $680,000 of minimum tax credits that can be carried forward indefinitely. The valuation allowance was established under SFAS 109, since it is more likely than not that a portion of the foreign tax credit carryforwards will expire before they can be utilized. NOTE F - LEASES: The real property occupied by the Company-operated restaurants is leased for initial terms ranging from five to twenty-five years with renewal options ranging from three to fifteen years. Some of the lease agreements contain either provisions requiring additional rent if sales exceed specified amounts, or escalation clauses based on changes in the Consumer Price Index. The Company continues to lease 20,677 square feet in Dallas, Texas that it previously occupied as its corporate office. The lease expires in April 2003 but the Company is actively marketing the premises for a subtenant. Full provision of all remaining rent expense at the Company's former corporate headquarters of approximately $304,000 was recorded in the current year due to the continued depressed leasing markets. The Company's distribution division currently leases a significant portion of its transportation equipment under operating and capital leases with terms from five to seven years. Some of the leases include fair market value purchase options at the end of the term. Future minimum rental payments under non-cancelable leases with initial or remaining terms of one year or more at June 30, 2002 are as follows (in thousands): CAPITAL OPERATING LEASES LEASES --------- --------- 2003. . . . . . . . . . . . . . . . . . . $ 250 1,399 2004. . . . . . . . . . . . . . . . . . . 108 1,068 2005. . . . . . . . . . . . . . . . . . . 12 921 2006. . . . . . . . . . . . . . . . . . . 12 752 2007. . . . . . . . . . . . . . . . . . . 12 371 Thereafter. . . . . . . . . . . . . . . . 1 94 --------- --------- 395. .$ 4,605 ======= Less amount representing interest . . . . (30) --------- Present value of total obligations under capital leases. . . . . . . . . . . . 365 Less current portion. . . . . . . . . . . (229) --------- Long-term capital lease obligations . . . $ 136 ========= Rental expense consisted of the following (in thousands): YEAR ENDED YEAR ENDED YEAR ENDED JUNE 30, JUNE 24, JUNE 25, 2002 2001 2000 ------------ ------------ ------------ Minimum rentals. . $ 1,773 $ 1,566 $ 1,438 Contingent rentals 21 19 15 Sublease rentals . (99) (102) (96) ------------ ------------ ------------ $ 1,695 $ 1,483 $ 1,357 ============ ============ ============ NOTE G - EMPLOYEE BENEFITS: The Company has a tax advantaged savings plan which is designed to meet the requirements of Section 401(k) of the Internal Revenue Code (the "Code"). The current plan is a modified continuation of a similar savings plan established by the Company in 1985. Employees who have completed six months of service and are at least 21 years of age are eligible to participate in the plan. Effective January 1, 2002, as amended by the Economic Growth and Tax Relief Reconciliation Act (EGTRRA), the plan provides that participating employees may elect to have between 1% - 100% of their compensation deferred and contributed to the plan subject to certain IRS limitations. From January 1, 1999 through July 31, 2000, the Company contributed on behalf of each participating employee an amount equal to 100% of the first 3% and 50% of the next 3% of the employee's contribution. From August 1, 2000 through December 31, 2000, the Company contributed on behalf of each participating employee an amount equal to 50% of up to 6% of the employee's contribution. Effective January 1, 2001, the Company contributes on behalf of each participating employee an amount equal to 50% of up to 4% of the employee's contribution. Separate accounts are maintained with respect to contributions made on behalf of each participating employee. Employer matching contributions and earnings thereon are invested in Common Stock of the Company. The plan is subject to the provisions of the Employee Retirement Income Security Act, as amended, and is a profit sharing plan as defined in Section 401 of the Code. The Company is the administrator of the plan. For the years ended June 30, 2002, June 24, 2001, and June 25, 2000, total matching contributions to the tax advantaged savings plan by the Company on behalf of participating employees were $88,770, $77,000, and $185,591, respectively. NOTE H - STOCK OPTIONS: On September 1, 1992, the Company adopted the 1992 Stock Award Plan (the "1992 Plan"). All officers, employees and elected outside directors are eligible to participate. The Company's 1992 Plan is a combined nonqualified stock option and stock appreciation rights arrangement. A total of two million shares of Pizza Inn, Inc. Common Stock were originally authorized to be awarded under the 1992 Plan. A total of 973,073 options were actually granted under the 1992 Plan through December 1993. In January 1994, the 1993 Stock Award Plan ("the 1993 Plan") was approved by the Company's shareholders with a plan effective date of October 13, 1993. Officers and employees of the Company are eligible to receive stock options under the 1993 Plan. Options are granted at market value of the stock on the date of grant, are subject to various vesting periods ranging from six months to three years with exercise periods up to eight years, and may be designated as incentive options (permitting the participant to defer resulting federal income taxes). Originally, a total of two million shares of Common Stock were authorized to be issued under the 1993 Plan. In December 1996, 1997 and 1998, the Company's shareholders approved amendments to the 1993 plan increasing by 500,000 shares, in each year, the aggregate number of shares of common stock issuable under the plan. In December, 2000, the Company's Shareholders approved amendments to the 1993 plan increasing by 100,000 shares the aggregate number of shares of common stock issuable under the plan. The 1993 Outside Directors Stock Award Plan (the "1993 Directors Plan") was also adopted by the Company effective as of October 13, 1993. Elected Directors who are not employed by the Company are eligible to receive stock options under the 1993 Directors Plan. Options for common stock equal to twice the number of shares of common stock acquired during the previous fiscal year are granted, up to 20,000 shares per year, to each outside director. Options are granted at market value of the stock on the first day of the fiscal year, which is also the date of grant, and various vesting periods ranging from one to four years with exercise periods up to nine years. A total of 200,000 shares of Company Common Stock are authorized to be issued pursuant to the 1993 Directors Plan. A summary of stock option transactions under all of the Company's stock option plans and information about fixed-price stock options follows: SUMMARY OF STOCK OPTION TRANSACTIONS June 30, 2002 June 24, 2001 June 25, 2000 --------------- -------------- --------------- Weighted- Weighted- Weighted- Average Average Average Exercise Exercise Exercise Shares Price Shares Price Shares Price --------------- -------------- --------------- ------ ---------- ------ Outstanding at beginning of year 2,210,033 $ 3.82 2,123,306 $ 3.91 3,247,972 $ 3.50 Granted. . . . . . . . . . . . . 4,000 $ 2.12 464,160 $ 2.83 94,000 $ 3.57 Exercised. . . . . . . . . . . . - $ 0.00 (215,000) $ 2.50 (947,913) $ 2.53 Canceled/Expired . . . . . . . . (622,800) $ 3.96 (162,433) $ 3.82 (270,753) $ 4.38 --------------- -------------- --------------- ------ ---------- ------ Outstanding at end of year . . . 1,591,233 $ 3.76 2,210,033 $ 3.82 2,123,306 $ 3.91 =============== ============== =============== ====== ========== ====== Exercisable at end of year . . . 1,358,233 $ 4.02 1,696,873 $ 4.07 1,872,616 $ 3.88 Weighted-average fair value of options granted during the year. $ 0.68 $ 0.93 $ 0.75 FIXED PRICE STOCK OPTIONS The following table provides information on options outstanding and options exercisable at June 30, 2002: Options Outstanding Options Exercisable ------------------- -------------------- Weighted- Average Shares Remaining Weighted- Shares Weighted- Range of Outstanding Contractual Average Exercisable Average Exercise Prices at June 30, 2002 Life (Years) Exercise Price at June 30, 2002 Exercise Price - ---------------- ------------------- -------------------- --------------- ---------------- --------------- 2.00 - 3.25 . . 230,800 4.77 $ 2.20 39,800 $ 3.12 3.33 - 4.25 . . 884,443 2.11 $ 3.52 842,443 $ 3.52 4.38 - 5.50 . . 475,990 1.90 $ 4.97 475,990 $ 4.97 ------------------- ---------------- 2.00 - 5.50 . . 1,591,233 2.43 $ 3.76 1,358,233 $ 4.02 =================== ================ Statement of Financial Accounting Standards (SFAS) No. 123, "Accounting for Stock-Based Compensation," encourages but does not require a fair value based method of accounting for employee stock options or similar equity instruments. SFAS No. 123 allows an entity to elect to continue to measure compensation costs under Accounting Principles Board Opinion (APB) No. 25, "Accounting for Stock Issued to Employees," but requires pro forma disclosure of net earnings as if the fair value based method of accounting had been applied. The Company elected to follow APB No. 25, and related Interpretations in accounting for employee stock options because the alternative fair value accounting provided for under SFAS No. 123, "Accounting for Stock Based Compensation," requires use of option valuation models that were not developed for use in valuing employee stock options. Under APB No. 25, because the exercise price of our employee stock options equals or exceeds the fair value of the underlying stock on the date of grant, no compensation expense is recognized. Pro forma information regarding net income and earnings per share is required to be determined as if the Company had accounted for its stock options granted subsequent to June 25, 1995 under the fair value method of SFAS 123, "Accounting for Stock-Based Compensation". The fair value of options granted in fiscal 2000, 2001 and 2002 was estimated at the date of grant using a Black-Scholes option pricing model with the following weighted average assumptions: risk-free interest rates ranging from 4.2% to 6.6%, expected volatility of 39.4% to 50.8%, expected dividend yield of 0% to 8.9% and expected lives of 2 to 6 years. For purposes of pro forma disclosures, the estimated fair value of the stock options is amortized over the option vesting periods. The Company's pro forma information follows (in thousands, except for earnings per share information): June 30, 2002 June 24, 2001 June 25, 2000 -------------- -------------- -------------- As Reported Pro Forma As Reported Pro Forma As Reported Pro Forma -------------- -------------- -------------- ---------- ------------ ---------- Net income . . . . . . . . $ 1,137 $ 1,079 $ 2,480 $ 2,288 $ 2,884 $ 2,872 Basic earnings per share . $ 0.11 $ 0.11 $ 0.23 $ 0.22 $ 0.25 $ 0.25 Diluted earnings per share $ 0.11 $ 0.11 $ 0.23 $ 0.22 $ 0.25 $ 0.25 The effects of applying SFAS 123 in this pro forma disclosure are not indicative of future amounts as the pro forma amounts above do not include the impact of additional awards anticipated in future years. NOTE I - COMMITMENTS AND CONTINGENCIES: The Company is subject to various claims and contingencies related to employment agreements, lawsuits, taxes, food product purchase contracts and other matters arising out of the normal course of business. Management believes that any liabilities arising from these claims and contingencies are either covered by insurance or would not have a material adverse effect on the Company's annual results of operations or financial condition. On January 18, 2002, the Company was served with a lawsuit filed by Blakely-Witt & Associates, Inc. alleging Pizza Inn sent or caused to be sent unsolicited facsimile advertisements. The plaintiff has requested this matter be certified as a class action. We plan to vigorously defend our position in this litigation. We cannot assure you that we will prevail in this lawsuit and our defense could be costly and consume the time of our management. We are unable to predict the outcome of this case. However, an adverse resolution of this matter could materially affect our financial position and results of operations. On April 30, 1998, Mid-South Pizza Development, Inc., an area developer of the Company ("Mid-South") entered into a promissory note whereby, among other things, Mid-South borrowed $1,330,000 from a third party lender (the "Loan"). The proceeds of the Loan, less transaction costs, were used by Mid-South to purchase area developer rights from the Company for certain counties in Kentucky and Tennessee. As of June 30, 2002 the outstanding principal balance of this loan was approximately $849,000. As part of the terms and conditions of the Loan, the Company was required to guaranty the obligations of Mid-South under the Loan. In the event such guaranty ever required payment, the Company has personal guarantees from certain Mid-South principals and a security interest in certain personal property. In the event the personal guarantees and security interest pledged do not sufficiently fulfill the obligation, the Company would assume the obligation. As of this date, the obligation could be fully offset by the assumption of the area development rights which are currently pledged to Mid-South's third party lender. NOTE J - RELATED PARTIES: One of the individuals nominated by the Company and elected to serve on its Board of Directors is a franchisee. This franchisee currently operates a total of 12 restaurants located in Arkansas. Purchases by this franchisee comprised 6% of the Company's total food and supply sales in fiscal 2002. Royalties and license fees and area development sales from this franchisee comprised 3% of the Company's total franchise revenues in fiscal 2002. As franchised units, his restaurants pay royalties to the Company and purchase a majority of their food and supplies from the Company's distribution division. As of June 30, 2002, his accounts and note payable to the Company were $685,669. The Company believes the above transactions were at the same prices and on the same terms available to non-related third parties. In October 1999, the Company loaned $1,949,698 to C. Jeffery Rogers in the form of promissory note due in June 2004 to acquire 700,000 shares of the Company's common stock through the exercise of vested stock options previously granted to him in 1995 by the Company. The note bears interest at the same floating interest rate the Company pays on its revolving credit line with Wells Fargo and is collateralized by a second lien in certain real property and existing Company stock owned by C. Jeffery Rogers. The note is reflected as a reduction to stockholders' equity. In October 1999, the Company loaned $557,056 to Ronald W. Parker in the form of promissory note due in June 2004 to acquire 200,000 shares of the Company's common stock through the exercise of vested stock options previously granted to him in 1995 by the Company. The note bears interest at the same floating interest rate the Company pays on its revolving credit line with Wells Fargo and is collateralized by certain real property and existing Company stock owned by Ronald W. Parker. The note is reflected as a reduction to stockholders' equity. In July 2000, the Company loaned $302,581 to Ronald W. Parker in the form of a promissory note due in June 2004 to acquire 200,000 shares of the Company's common stock through the exercise of vested stock options previously granted in 1995 by the Company. In October 2000, a $164,647 principal payment was made on the note. The note bears interest at the same floating interest rate the Company pays on its revolving credit line with Wells Fargo and is collateralized by certain real property and existing Company stock owned by Ronald W. Parker. The note is reflected as a reduction to stockholders' equity. In June 2002, the Board of Directors of the Company, based upon a review of certain financial information provided by an C. Jeffery Rogers, determined that the collection of the promissory note previously loaned to C. Jeffery Rogers, of approximately $1.9 million is doubtful. The Company recorded the charge in the fourth quarter of fiscal 2002 to fully reserve for the possible nonpayment. The Company intends, to the extent legally permissible, to enforce this obligation under the relevant terms of the Promissory Note and the Pledge Agreement. NOTE K - TREASURY STOCK: For the period of September 1995 through June 2002, the Company purchased 5,244,161 shares of its own Common Stock from time to time on the open market at a total cost of $21.4 million. In April 1999, the Company received a gift of 4,945 shares from a vendor which was recorded at current market value in the amount of $15,000. The purchases of common shares described above were funded from working capital, and reduced the Company's outstanding shares by approximately 34%. NOTE L - EARNINGS PER SHARE: The Company computes and presents earnings per share ("EPS") in accordance with SFAS 128, "Earnings Per Share". Basic EPS excludes the effect of potentially dilutive securities while diluted EPS reflects the potential dilution that would occur if securities or other contracts to issue common stock were exercised, converted or resulted in the issuance of common stock that then shared in the earnings of the entity. The following table shows the reconciliation of the numerator and denominator of the basic EPS calculation to the numerator and denominator of the diluted EPS calculation (in thousands, except per share amounts). INCOME SHARES PER SHARE (NUMERATOR) (DENOMINATOR) AMOUNT ------------ ------------- ---------- YEAR ENDED JUNE 30, 2002 BASIC EPS Income Available to Common Shareholders . . . $ 1,137 10,092 $ 0.11 Effect of Dilutive Securities - Stock Options 3 ------------ DILUTED EPS Income Available to Common Shareholders & Assumed Conversions . . . . . . . . . . . . $ 1,137 10,095 $ 0.11 ============ ============= ========== YEAR ENDED JUNE 24, 2001 BASIC EPS Income Available to Common Shareholders . . . $ 2,480 10,635 $ 0.23 Effect of Dilutive Securities - Stock Options 4 ------------ DILUTED EPS Income Available to Common Shareholders & Assumed Conversions . . . . . . . . . . . . $ 2,480 10,639 $ 0.23 ============ ============= ========== YEAR ENDED JUNE 25, 2000 BASIC EPS Income Available to Common Shareholders . . . $ 2,884 11,316 $ 0.25 Effect of Dilutive Securities - Stock Options 125 ------------ DILUTED EPS Income Available to Common Shareholders & Assumed Conversions . . . . . . . . . . . . $ 2,884 11,441 $ 0.25 ============ ============= ========== Options to purchase 1,591,233 shares of common stock at exercise prices ranging from $2.00 to $5.50 per share were outstanding at June 30, 2002 but were not included in the computation of diluted EPS because the option's exercise price was greater than the average market price of the common shares. Options to purchase 2,195,033 and 1,194,773 shares of common stock during fiscal years 2001 and 2000, respectively, were excluded from the computation of EPS in those years because their inclusion would result in an anti-dilutive effect on EPS. NOTE M - SEGMENT REPORTING: The Company has two reportable operating segments as determined by management using the "management" approach as defined in SFAS No. 131, "Disclosures about Segments of an Enterprise and Related Information". (1) Food and Equipment Distribution, and (2) Franchise and Other. These segments are a result of differences in the nature of the products and services sold. Corporate administration costs, which include, but are not limited to, general accounting, human resources, legal and credit and collections, are partially allocated to the two operating segments. Other revenue consists of nonrecurring items. The Food and Equipment Distribution segment sells and distributes proprietary and non-proprietary items to franchisees and to two company-owned and operated stores. Inter-segment revenues consist of sales to the company-owned stores. Assets for this segment include tractor/trailers, equipment, furniture and fixtures. The Franchise and Other segment includes income from royalties, license fees and area development and foreign master license sales. The Franchise segment includes the two company-owned stores, which are used as prototype and training facilities. Assets for this segment include equipment, furniture and fixtures for the company stores. Corporate administration and other assets primarily include the deferred tax asset, cash and short term investments, as well as furniture and fixtures located at the corporate office. Summarized in the following tables are net sales and operating revenues, depreciation and amortization expense, interest expense, interest income, operating profit, capital expenditures, and assets for the Company's reportable segments for the years ended June 30, 2002, June 24, 2001, and June 25, 2000: JUNE 30, JUNE 24, JUNE 25, 2002 2001 2000 ---------- ---------- ---------- (In thousands) NET SALES AND OPERATING REVENUES: Food and Equipment Distribution . . $ 57,727 $ 57,020 $ 59,130 Franchise and Other . . . . . . . . 7,662 7,719 8,050 Intersegment revenues . . . . . . . 806 861 828 ---------- ---------- ---------- Combined. . . . . . . . . . . . . 66,195 65,600 68,008 Other revenues. . . . . . . . . . . 1,253 529 460 Less intersegment revenues. . . . . (806) (861) (828) ---------- ---------- ---------- Consolidated revenues . . . . . . $ 66,642 $ 65,268 $ 67,640 ========== ========== ========== DEPRECIATION AND AMORTIZATION: Food and Equipment Distribution . . $ 854 $ 992 $ 874 Franchise and Other . . . . . . . . 120 227 120 ---------- ---------- ---------- Combined. . . . . . . . . . . . . 974 1,219 994 Corporate administration and other. 363 124 216 ---------- ---------- ---------- Depreciation and amortization . . $ 1,337 $ 1,343 $ 1,210 ========== ========== ========== INTEREST EXPENSE: Food and Equipment Distribution . . $ 520 $ 533 $ 495 Franchise and Other . . . . . . . . 5 6 6 ---------- ---------- ---------- Combined. . . . . . . . . . . . . 525 539 501 Corporate administration and other. 307 297 249 ---------- ---------- ---------- Interest Expense. . . . . . . . . $ 832 $ 836 $ 750 ========== ========== ========== INTEREST INCOME: Food and Equipment Distribution . . $ 34 $ 25 $ 66 Franchise and Other . . . . . . . . - - - ---------- ---------- ---------- Combined. . . . . . . . . . . . . 34 25 66 Corporate administration and other. 99 208 126 ---------- ---------- ---------- Interest Income . . . . . . . . . $ 133 $ 233 $ 192 ========== ========== ========== OPERATING PROFIT: Food and Equipment Distribution (1) $ 2,772 $ 3,190 $ 2,709 Franchise and Other (1) . . . . . . 3,306 2,685 3,790 Intersegment profit . . . . . . . . 235 256 225 ---------- ---------- ---------- Combined. . . . . . . . . . . . . 6,313 6,131 6,724 Other revenue . . . . . . . . . . . 1,253 376 223 Less intersegment profit. . . . . . (235) (256) (225) Corporate administration and other. (5,608) (2,330) (2,333) ---------- ---------- ---------- Income before taxes . . . . . . . $ 1,723 $ 3,921 $ 4,389 ========== ========== ========== (1) Does not include full allocation of corporate administration JUNE 30, JUNE 24, JUNE 25, 2002 2001 2000 --------- --------- --------- (In thousands) CAPITAL EXPENDITURES: Food and Equipment Distribution. . . $ 8,499 $ 4,438 $ 413 Franchise and Other. . . . . . . . . 82 227 138 --------- --------- --------- Combined . . . . . . . . . . . . . 8,581 4,665 551 Corporate administration and other . 371 48 203 --------- --------- --------- Consolidated capital expenditures. $ 8,952 $ 4,713 $ 754 ========= ========= ========= ASSETS: Food and Equipment Distribution. . . $ 12,908 $ 13,575 $ 10,279 Franchise and Other. . . . . . . . . 1,079 1,193 1,361 --------- --------- --------- Combined . . . . . . . . . . . . . . 13,987 14,768 11,640 Corporate administration and other . 10,627 5,104 6,051 --------- --------- --------- Consolidated assets. . . . . . . . . $ 24,614 $ 19,872 $ 17,691 ========= ========= ========= GEOGRAPHIC INFORMATION (REVENUES): United States. . . . . . . . . . . . $ 66,124 $ 64,666 $ 66,383 Foreign countries. . . . . . . . . . 518 602 1,257 --------- --------- --------- Consolidated total . . . . . . . . $ 66,642 $ 65,268 $ 67,640 ========= ========= ========= NOTE N - QUARTERLY RESULTS OF OPERATIONS (UNAUDITED): The following summarizes the unaudited quarterly results of operations for the fiscal years ended June 30, 2002 and June 24, 2001 (in thousands, except per share amounts): Quarter Ended -------------- September 23, December 23, March 24, June 30, 2001 2001 2002 2002 -------------- ------------- ---------- ---------- FISCAL YEAR 2002 Revenues . . . . . . . . . . . . . . . . . . . . $ 17,308 $ 15,987 $ 15,286 $ 18,061 Gross Profit . . . . . . . . . . . . . . . . . . 1,126 1,380 1,173 2,036 Net Income (Loss). . . . . . . . . . . . . . . . 590 567 478 (498) Basic earnings (loss) per share on net income. . 0.06 0.06 0.05 (0.05) Diluted earnings (loss) per share on net income. 0.06 0.06 0.05 (0.05) Quarter Ended ----------------- September 24,. . December 24, March 25, June 24, 2000 2000 2001 2001 -------------- ------------- ---------- ---------- FISCAL YEAR 2001 Revenues . . . . . . . . . . . . . . . . . . . . $ 17,155 $ 15,787 $ 15,742 $ 16,584 Gross Profit . . . . . . . . . . . . . . . . . . 1,440 1,434 1,299 1,410 Net Income . . . . . . . . . . . . . . . . . . . 646 529 604 701 Basic earnings per share on net income . . . . . 0.06 0.05 0.06 0.07 Diluted earnings per share on net income . . . . 0.06 0.05 0.06 0.07 SCHEDULE II PIZZA INN, INC. CONSOLIDATED VALUATION AND QUALIFYING ACCOUNTS (In thousands) ADDITIONS BALANCE AT CHARGED TO CHARGED TO BALANCE BEGINNING COST AND OTHER AT END OF PERIOD EXPENSE ACCOUNTS DEDUCTIONS (1) OF PERIOD ------------ ----------- ----------- ---------------- ---------- ALLOWANCE FOR DOUBTFUL ACCOUNTS AND NOTES RECEIVABLE Year Ended June 30, 2002. . . . . . . . . . . . . $ 1,001 $ 2,367 $ - $ (415) $ 2,953 Year Ended June 24, 2001. . . . . . . . . . . . . $ 1,102 $ 210 $ - $ (311) $ 1,001 Year Ended June 25, 2000. . . . . . . . . . . . . $ 1,032 $ 225 $ - $ (155) $ 1,102 VALUATION ALLOWANCE FOR DEFERRED TAX ASSET Year Ended June 30, 2002. . . . . . . . . . . . . $ 38 $ 187 $ - $ - $ 225 Year Ended June 24, 2001. . . . . . . . . . . . . $ 22 $ 16 $ - $ - $ 38 Year Ended June 25, 2000. . . . . . . . . . . . . $ 204 $ - $ - $ (182) $ 22 (1) Write-off of receivables, net of recoveries ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE There are no events to report under this item. PART III ITEM 10 - DIRECTORS AND EXECUTIVE OFICERS OF THE REGISTRANT The information required by this Item is included in the Company's definitive Proxy Statement to be filed pursuant to Regulation 14a in connection with the Company's annual meeting of shareholders to be held in December 2002 (the "Proxy Statement"), and is incorporated herein by reference. ITEM 11 - EXECUTIVE COMPENSATION The information required by this Item is included in the Proxy Statement and is incorporated herein by reference. ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT The information required by this Item is included in the Proxy Statement and is incorporated herein by reference. ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS The information required by this Item is included in the Proxy Statement and is incorporated herein by reference.

PART IV ITEM 14 - EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON 8-K (a) 1. The financial statements filed as part of this report are listed in the Index to Financial Statements and Schedules under Part II, Item 8 of this Form 10-K. 2. The financial statement schedules filed as part of this report are listed in the Index to Financial Statements and Schedules under Part II, Item 8 of this Form 10-K. 3. Exhibits: 3.1 Restated Articles of Incorporation as filed on September 5, 1990 and amended on February 16,1993 (filed as Exhibit 3.1 to the Company's Annual Report on Form 10-K for the fiscal year ended June 27, 1993 and incorporated herein by reference). 3.2 Amended and Restated By-Laws as adopted by the Board of Directors on July 11, 2000. 4.1 Provisions regarding Common Stock in Article IV of the Restated Articles of Incorporation, as amended (filed as Exhibit 3.1 to the Company's Annual Report on Form 10-K for the fiscal year ended June 27, 1999 and incorporated herein by reference). 4.2 Provisions regarding Redeemable Preferred Stock in Article V of the Restated Articles of Incorporation, as amended (filed as Exhibit 3.1 to this Report and incorporated herein by reference). 10.1 Second amended and Restated Loan Agreement between the Company and Wells Fargo Bank (Texas), N.A. dated March 31, 2000 (filed as Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended March 26, 2000 and incorporated herein by reference). 10.2 First Amendment to the Second Amendment and Restated Loan Agreement between the Company and Wells Fargo Bank (Texas), N.A. dated December 28, 2000 (filed as Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended December 24, 2000 and incorporated herein by reference). 10.3 Second Amendment to the Second Amended and Restated Loan Agreement between the Company and Wells Fargo Bank (Texas), N.A. dated January 31, 2002, but effective December 23, 2001 (filed as Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended December 23, 2001 and incorporated herein by reference). 10.4 Third Amendment to the Second Amended and Restated Loan Agreement between the Company and Wells Fargo Bank (Texas), N.A. dated September 26, 2002, but effective June 30, 2002. 10.5 Construction Loan Agreement between the Company and Wells Fargo Bank (Texas) N.A. dated December 28, 2000 (filed as Exhibit 10.2 to the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended December 24, 2000 and incorporated herein by reference). 10.6 Promissory Note between the Company and Wells Fargo Bank (Texas) N.A. dated December 28, 2000 (filed as Exhibit 10.3 to the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended December 24, 2000 and incorporated herein by reference). 10.7 Promissory Note between the Company and Wells Fargo Bank (Texas), N.A. dated January 31, 2002 (filed as Exhibit 10.2 to the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended December 23, 2001 and incorporated herein by reference). 10.8 Stock Purchase Agreement between the Company and Kleinwort Benson Limited dated April 28, 1995 (filed as Exhibit 10.14 to the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended March 26, 1995 and incorporated herein by reference). 10.9 Redemption Agreement between the Company and Kleinwort Benson Limited dated June 24, 1994 (filed as Exhibit 10.4 to the Company's Annual Report on Form 10-K for the fiscal year ended June 26, 1994 and incorporated herein by reference.) 10.10 Form of Executive Employment Contract (filed as Exhibit 10.4 to the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended December 24, 2000 and incorporated herein by reference). 10.11 Amended Employment Agreement between the Company and C. Jeffrey Rogers dated April 20, 2001 (filed as Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended March 25, 2001 and incorporated herein by reference).* 10.12 Severance agreement between the Company and C. Jeffery Rogers dated August 21, 2002. 10.13 1993 Stock Award Plan of the Company (filed as Exhibit 10.9 to the Company's Annual Report on Form 10-K for the fiscal year ended June 26, 1994 and incorporated herein by reference).* 10.14 1993 Outside Directors Stock Award Plan of the Company (filed as Exhibit 10.10 to the Company's Annual Report on Form 10-K for the fiscal year ended June 26, 1994 and incorporated herein by reference).* 10.15 1992 Stock Award Plan of the Company (filed as Exhibit 10.6 to the Company's Annual Report on Form 10-K for the fiscal year ended June 27, 1993 and incorporated herein by reference).* 21.0 List of Subsidiaries of the Company (filed as Exhibit 21.0 to the Company's Annual Report on Form 10-K for the fiscal year ended June 26, 1994 and incorporated herein by reference). 23.0 Consent of Independent Accountants. 99.1 Certification of Chief Executive Officer, Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 99.2 Certification of Principal Financial Officer, Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. * Denotes a management contract or compensatory plan or arrangement filed pursuant to Item 14 (c) of this report. (b) Form 8-K filed under Item 5 - Other Events On August 22, 2002, Pizza Inn, Inc. filed a report on Form 8-K that C. Jeffery Rogers, the Company's Chief Executive Officer, had resigned his position with the Company.

SIGNATURES Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. Date: September 27, 2002 By: /s/ Shawn M. Preator Shawn Preator Vice President of Finance Treasurer (Principal Accounting Officer) Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed by the following persons on behalf of the Registrant and in the capacities and on the dates indicated. Name and Position Date - ------------------- ---- /s/Steve A. Ungerman September 27, 2002 Steve A. Ungerman Director and Chairman of the Board /s/Butler E. Powell September 27, 2002 - --------------------- Butler E. Powell Director /s/Ramon D. Phillips September 27, 2002 Ramon D. Phillips Director /s/F. Jay Taylor September 27, 2002 F. Jay Taylor Director /s/Bobby L. Clairday September 27, 2002 Bobby L. Clairday Director /s/B. Keith Clark September 27, 2002 B. Keith Clark Senior Vice President General Counsel Director /s/Ronald W. Parker September 27, 2002 Ronald W. Parker President and Chief Executive Officer (Principal Executive Officer)

CERTIFICATION I, Ronald W. Parker, President and Chief Executive Officer of Pizza Inn, Inc., certify that: 1. I have reviewed this annual report on Form 10-K of Pizza Inn, Inc.; 2. Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report; and 3. Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report. September 27, 2002 /s/ Ronald W. Parker -------------------- Ronald W. Parker Chief Executive Officer

CERTIFICATION I, Shawn M. Preator, Vice President of Finance (Principal Accounting Officer) of Pizza Inn, Inc., certify that: 1. I have reviewed this annual report on Form 10-K of Pizza Inn, Inc.; 2. Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report; and 3. Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report. September 27, 2002 /s/ Shawn M. Preator -------------------- Shawn M. Preator Vice President of Finance Principal Accounting Officer

Third  Amendment  to  the  Second Amended and Restated Loan Agreement (2)     10
                      THIRD AMENDMENT TO THE SECOND AMENDED
                      -------------------------------------
                           AND RESTATED LOAN AGREEMENT
                           ---------------------------
     This THIRD AMENDMENT TO THE SECOND AMENDED AND RESTATED LOAN AGREEMENT (the
"AMENDMENT"), effective as of June 25, 2002, and dated as of September 26, 2002,
 ---------
is  by and between PIZZA INN, INC., a Missouri corporation (the "BORROWER"), and
                                                                 --------
WELLS  FARGO  BANK  TEXAS,  NATIONAL ASSOCIATION, a national banking association
(successor  by  consolidation to Wells Fargo Bank (Texas), National Association)
(the  "BANK").
       ----
                                    RECITALS:
A.     The  Borrower  and  the Bank entered into that certain Second Amended and
Restated  Loan  Agreement  dated as of March 31, 2000 (the "AMENDED AND RESTATED
                                                            --------------------
LOAN  AGREEMENT").
  -------------

B.     In connection with the Amended and Restated Loan Agreement, Barko Realty,
Inc.,  a Texas corporation, R-Check, Inc., a Texas corporation, and Pizza Inn of
Delaware,  Inc.,  a  Delaware  corporation  (collectively,  the  "GUARANTORS"),
                                                                  ----------
executed that certain Second Amended and Restated Guaranty dated as of March 31,
2000 in favor of the Bank (as the same may be amended, restated or modified from
time  to  time,  the  "GUARANTY").
                       --------

     C.     The  Borrower  and  the  Bank  amended the Amended and Restated Loan
Agreement  pursuant  to  that  certain  First  Amendment  to  Second Amended and
Restated  Loan  Agreement  dated as of December 28, 2000 (the "FIRST AMENDMENT")
                                                               ---------------
and  that  certain  Second  Amendment to Amended and Restated Loan Agreement and
Related  Loan  Documents  dated  as  of  January  31,  2002, but effective as of
December  23  2001  (the  "SECOND  AMENDMENT").  The  Amended  and Restated Loan
                           -----------------
Agreement,  as  amended  by  the First Amendment and by the Second Amendment, is
hereinafter  referred  to  as  the  "LOAN  AGREEMENT."
                                     ----------------

     D.     The  Borrower and the Bank now desire to amend the Loan Agreement as
herein  set  forth.

     NOW, THEREFORE, in consideration of the premises herein contained and other
good and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged,  the  parties  hereto  agree  as  follows:
                                    ARTICLE  I.
                                   -----------
                                   DEFINITIONS
Section 1.1    DEFINITIONS
            -----------
       Capitalized  terms  used  in this Amendment, to the extent not otherwise
defined herein, shall have the same meanings as in the Loan Documents as amended
hereby.
                                   ARTICLE  II.
                                   ------------
                         AMENDMENTS  TO  LOAN  AGREEMENT
Section 2.1  AMENDMENT  TO  DEFINITIONS
            --------------------------
  Effective  as of the Effective Date, the following definitions in Section 1.1
of  the Loan Agreement are hereby amended and restated in their entirety to read
as  follows:
     "CHANGE  OF  CONTROL" means (a) the merger or consolidation of the Borrower
      -------------------
with  any  other corporation with the effect that the then existing shareholders
of  the  Borrower  will  hold  less than fifty percent (50%) of the total voting
power of the surviving corporation, (b) the acquisition of at least thirty-three
and  one-third  percent  (33  1/3%)  of  the voting power or voting stock of the
Borrower  by  any  Person  or  related group of Persons other than the executive
officers of the Borrower, (c) the sale, transfer, or disposition of common stock
by Mr. C. Jeffrey Rogers such that his beneficial interest in the Borrower falls
below  fifteen  percent  (15%) of the issued and outstanding common stock of the
Borrower,  or (d) Ronald Parker shall cease to be the chief executive officer of
the  Borrower.

"EBITDA"  means,  for  the  preceeding  12 month period, Consolidated Net Income
 ------
calculated  before  federal income taxes, plus (a) depreciation and amortization
 ---                                      ----
and  interest expenses, plus (b) terminated rent expenses prior to and ending on
                        ----
November  30,  2001, to include (i) rent expense, including, without limitation,
base  rent,  CAM  charges  and repairs and maintenance, and (ii) associated rent
expenses incurred in connection with the Norco distribution warehouse located at
920  Avenue  R, Suite 100, Grand Prairie, Texas  75050, the Borrower's corporate
headquarters  located  at  5050 Quorum Dive, Suite 500, Dallas, Texas 75240, and
the  Borrower's  training  center located at 4819 Keller Springs, Addison, Texas
75248,  minus  (c)  any extraordinary gains or losses of the Borrower during the
        -----
period  in  question,  plus  (d) any write-off (whether as a bad debt expense or
                       ----
otherwise)  resulting  directly from the loan made by the Borrower to C. Jeffrey
Rogers  on  October 6, 1999 in the original principal amount of $1,949,697.51 or
minus  any  recovery  resulting  directly  from  such  loan.
 ----

"LIBOR  RATE  MARGIN" means, (a) with respect to the Term Loan, one and one-half
- --------------------
percent (1.50%) and (b) with respect to the Revolving Credit Loans, at such time
and  from  time  to  time  as  the  relevant  Funded Debt Ratio is in one of the
following  ranges,  the percentage per annum set forth opposite such Funded Debt
Ratio:





                                  PERCENTAGE  FOR  REVOLVING
  FUNDED DEBT RATIO                             CREDIT LOANS
  -----------------                             ------------
  Less than 2.0 to 1.0                                 1.25%
                         --------------------          -----
  2.0 to 1.0 or greater and less than 2.5 to 1.0       1.50%
                                                       -----
  2.5 to 1.0 or greater and less than 3.0 to 1.0       1.75%
                                                       -----
  3.0 to 1.0 or greater and less than 3.25 to 1.0      2.00%
                                                       -----
  3.25 to 1.0 or greater                               2.25%
  ----------------------                               -----

The  Borrower shall give written notice to the Bank of any changes in the Funded
Debt  Ratio which results in a change to the LIBOR Rate Margin concurrently with
its  delivery of the items required under Section 10.1(c) hereof, and any change
to  the LIBOR Rate Margin shall be effective with respect to any Interest Period
commencing  after  the  Bank  has  received  such  information.

Section 2.2 AMENDMENT  TO  SECTION  10.1.  Effective  as  of the Effective Date,
            ----------------------------
subsections (b) and (c) of Section 10.1 of the Loan Agreement are hereby amended
     and  restated  in  their  entirety  to  read  as  follows:
     (b)     Quarterly  and  Monthly  Financial  Statements.  (i)  As  soon  as
             ----------------------------------------------
available,  and in any event within sixty (60) days after the end of each of the
first  three  (3)  quarters  of  each  fiscal year of the Borrower, a copy of an
unaudited financial report of the Borrower and the Subsidiaries as of the end of
such  fiscal  quarter  and  for  the  portion  of  the  fiscal  year then ended,
containing, on a consolidated and (to the extent required by GAAP) consolidating
basis,  balance  sheets  and  statements  of income, and cash flow, in each case
setting  forth  in  comparative form the figures for the corresponding period of
the  preceding  fiscal year, all in reasonable detail certified by an Authorized
Officer  of  the  Borrower  to have been prepared in accordance with GAAP and to
fairly  and accurately present (subject to the absence of footnotes and year-end
audit  adjustments)  the  financial  condition  and results of operations of the
Borrower  and the Subsidiaries, on a consolidated and (to the extent required by
GAAP)  consolidating  basis,  at the date and for the periods indicated therein,
and  (ii)  as  soon as available, and in any event within thirty (30) days after
the  end  of each fiscal month of each fiscal year of the Borrower, a copy of an
unaudited financial report of the Borrower and the Subsidiaries as of the end of
each fiscal month and for the portion of the fiscal year then ended, containing,
on a consolidated basis, balance sheets and statements of income, and cash flow,
in each case setting forth in comparative form the figures for the corresponding
period  of  the  preceding fiscal year, all in reasonable detail certified by an
Authorized Officer of the Borrower to have been prepared in accordance with GAAP
and  to  fairly  and accurately present (subject to the absence of footnotes and
year-end audit adjustments) the financial condition and results of operations of
the  Borrower and the Subsidiaries, on a consolidated basis, at the date and for
the  periods  indicated  therein;
(c)     Monthly  Calculations.  As  soon  as  available, and in any event within
        ---------------------
thirty  (30)  days  after  the  end  of each fiscal month of the Borrower, (i) a
certificate  of  an Authorized Officer of the Borrower in substantially the form
of  Exhibit  E  hereto  (A)  stating to the best of such officer's knowledge, no
    ----------
Default  has  occurred  and  is  continuing, or if a Default has occurred and is
   -
continuing, a statement as to the nature thereof and the action that is proposed
   -
to  be taken with respect thereto, and (B) showing in reasonable detail the most
recent  calculations  demonstrating  compliance  with  Article  XII  and (ii) if
                                                       ------------
applicable,  the  notice  required  under the definition of "LIBOR Rate Margin."
Section 2.3 AMENDMENT  TO  SECTION 12.2.  Effective as of June 27, 2002, Section
            ---------------------------
12.2  of  the  Loan  Agreement is hereby amended and restated in its entirety as
follows:
     Section 12.2  Funded Debt Ratio.  The Borrower will maintain, as of the end
                   -----------------
of  each  fiscal month, a Funded Debt Ratio of not greater than (a) 3.25 to 1.00
for the fiscal month ending on or about June 30, 2002 and continuing through the
fiscal  month  ending  on  or  about  August 30, 2002, (b) 3.00 to 1.00 for each
fiscal  month  commencing with the fiscal month ending on or about September 30,
2002  and  continuing through May 31, 2003, and (b) 2.75 to 1.00 for each fiscal
month  commencing with the fiscal month ending on or about June 30, 2003, and at
all  times  thereafter.
Section 2.4 AMENDMENT  TO  SECTION 12.3.  Effective as of June 27, 2002, Section
            ---------------------------
12.3  of  the  Loan  Agreement is hereby amended and restated in its entirety as
follows:
     Section  12.3  Fixed Charge Coverage Ratio.  The Borrower will maintain, as
                    ---------------------------
of  the end of each fiscal month, a Fixed Charge Coverage Ratio of not less than
1.25  to  1.00  at  all  times.


                                  ARTICLE  III.
                                  -------------
                             CONDITIONS  PRECEDENT
Section 3.1 CONDITIONS.  The  effectiveness  of this Amendment is subject to the
            ----------
satisfaction  of the following conditions precedent on or prior to September __,
2002  (where  applicable):
(a)     The Bank shall have received all of the following, in form and substance
satisfactory  to  the  Bank:
(1)     Resolutions.  Resolutions  of the Board of Directors of the Borrower and
- ---     -----------
each  Guarantor  certified  by  its  Secretary  or  an Assistant Secretary which
authorize  the  execution,  delivery,  and  performance by the Borrower and each
Guarantor  of  this Amendment and the other Loan Documents to which the Borrower
or  such  Guarantor  is  or  is  to  be  a  party  hereunder;
(2)     Incumbency  Certificate.  A  certificate  of incumbency certified by the
- ---     -----------------------
Secretary  or  an  Assistant  Secretary  of  the  Borrower  and  each  Guarantor
- --
certifying  the  names  of  the  officers  of  the  Borrower  and each Guarantor
- --
authorized  to sign this Amendment and each of the other Loan Documents to which
- --
the  Borrower  or such Guarantor is or is to be a party hereunder (including the
certificates  contemplated  herein),  together  with specimen signatures of such
officers;
(3)     Articles  of Incorporation.  A certificate certified by the Secretary or
- ---     --------------------------
an  Assistant  Secretary  of the Borrower and each Guarantor certifying that the
articles  of  incorporation  of  the  Borrower  and each Guarantor have not been
amended or modified since March 31, 2000 and are still in full force and effect;
(4)     Bylaws.  A  certificate  certified  by  the  Secretary  or  an Assistant
- ---     ------
Secretary  of  the Borrower and each Guarantor certifying that the bylaws of the
- ---
Borrower  and  each  Guarantor have not been amended or modified since March 31,
2000  and  are  still  in  full  force  and  effect;  and
(5)     Governmental  Certificates.  Certificates  of the appropriate government
- ---     --------------------------
officials of the state of incorporation of the Borrower and each Guarantor as to
the  existence  and good standing of the Borrower and each Guarantor, each dated
no  earlier  than  ten  (10)  days  prior  to  the  date  hereof.
(b)     The  Borrower  shall have paid to Bank a waiver and amendment fee in the
amount  of  $10,000.
(c)     The  representations  and  warranties  contained herein and in all other
Loan  Documents,  as  amended  hereby,  shall be true and correct as of the date
hereof  as  if  made  on  the  date  hereof.
(d)     No  Event  of Default shall have occurred and be continuing and no event
or condition shall have occurred that with the giving of notice or lapse of time
or  both  would  be  an  Event  of  Default.
(e)     All  corporate  proceedings  taken  in  connection with the transactions
contemplated  by  this Amendment and all documents, instruments, and other legal
matters  incident  thereto  shall  be  satisfactory  to  the  Bank and its legal
counsel,  Vinson  &  Elkins  L.L.P.
                                   ARTICLE  IV.
                                    ------------
                RATIFICATIONS,  REPRESENTATIONS  AND  WARRANTIES
Section 4.1  RATIFICATIONS
            -------------
       The  terms  and  provisions set forth in this Amendment shall modify and
supersede  all inconsistent terms and provisions set forth in the Loan Agreement
and,  except  as  expressly modified and superseded by this Amendment, the terms
and  provisions  of  the  Loan  Agreement  are  ratified and confirmed and shall
continue  in  full  force  and effect.  The Borrower and the Bank agree that the
Loan  Agreement as amended hereby shall continue to be legal, valid, binding and
enforceable  in  accordance  with  its  terms.
Section 4.2 REPRESENTATIONS  AND  WARRANTIES
            --------------------------------
       The  Borrower  hereby  represents  and warrants to the Bank that (i) the
execution,  delivery  and  performance  of  this Amendment and any and all other
agreements,  documents  and  instruments executed and/or delivered in connection
herewith  have  been authorized by all requisite corporate action on the part of
the Borrower and will not violate the articles of incorporation or bylaws of the
Borrower,  (ii)  the  representations  and  warranties  contained  in  the  Loan
Agreement,  as  amended hereby, and any other Loan Document are true and correct
on  and as of the date hereof as though made on and as of the date hereof, (iii)
no Event of Default has occurred and is continuing and no event or condition has
occurred  that  with  the  giving of notice or lapse of time or both would be an
Event  of  Default,  and  (iv)  the  Borrower is in material compliance with all
covenants  and  agreements  contained  in  the Loan Agreement as amended hereby.
                                 ARTICLE  V.
                                 -----------
                               MISCELLANEOUS
Section 5.1 SURVIVAL  OF  REPRESENTATIONS  AND  WARRANTIES
            ----------------------------------------------
       All  representations  and warranties made in this Amendment or any other
Loan Document shall survive the execution and delivery of this Amendment and the
other  Loan  Documents,  and  no  investigation by the Bank or any closing shall
affect  the representations and warranties or the right of the Bank to rely upon
them.
Section  5.2 REFERENCE  TO  AGREEMENT
            ------------------------
       Each of the Loan Documents, including the Loan Agreement and any and all
other  agreements,  documents,  or  instruments  now  or  hereafter executed and
delivered  pursuant  to  the  terms  hereof or pursuant to the terms of the Loan
Agreement  as  amended  hereby, are hereby amended so that any reference in such
Loan  Documents  to  the  Loan  Agreement  shall  mean  a  reference to the Loan
Agreement  as  amended  hereby.
Section 5.3    EXPENSES  OF  BANK
               ------------------
       As  provided in the Loan Agreement, the Borrower agrees to pay on demand
all  costs and expenses incurred by the Bank in connection with the preparation,
negotiation,  and  execution  of  this  Amendment  and  any  and all amendments,
modifications, and supplements thereto, including, without limitation, the costs
and  fees of the Bank's legal counsel in connection therewith, and all costs and
expenses incurred by the Bank in connection with the enforcement or preservation
of  any  rights  under  the Loan Agreement, as amended hereby, or any other Loan
Document,  including  without  limitation the costs and fees of the Bank's legal
counsel.
Section 5.4     SEVERABILITY
                ------------
       Any  provision  of  this  Amendment  held  by  a  court  of  competent
jurisdiction  to  be invalid or unenforceable shall not impair or invalidate the
remainder  of  this  Amendment  and  the effect thereof shall be confined to the
provision  so  held  to  be  invalid  or  unenforceable.
Section  5.5   APPLICABLE  LAW
               ---------------
       This  Amendment  and  all  other Loan Documents executed pursuant hereto
shall  be  deemed  to  have  been  made  and to be performable in Dallas, Dallas
County, Texas and shall be governed by and construed in accordance with the laws
of  the  State  of  Texas.
Section 5.6    SUCCESSORS  AND  ASSIGNS
               ------------------------
       This  Amendment  is  binding  upon and shall inure to the benefit of the
Bank  and  the  Borrower and their respective successors and assigns, except the
Borrower  may  not assign or transfer any of its rights or obligations hereunder
without  the  prior  written  consent  of  the  Bank.
Section 5.7    COUNTERPARTS
               ------------
       This  Amendment  may  be  executed  in one or more counterparts, each of
which  when so executed shall be deemed to be an original, but all of which when
taken  together  shall constitute one and the same instrument.  Facsimiles shall
be  effective  as  originals.
Section 5.8    EFFECT  OF  WAIVER
               ------------------
       No  consent  or  waiver,  express  or implied, by the Bank to or for any
breach  of  or deviation from any covenant, condition or duty by the Borrower or
any  of  the  Guarantors  shall be deemed a consent or waiver to or of any other
breach  of  the  same  or  any  other  covenant,  condition  or  duty.
Section  5.9   HEADINGS
               --------
       The  headings, captions, and arrangements used in this Amendment are for
convenience  only  and  shall  not  affect the interpretation of this Amendment.
Section  5.10   ENTIRE  AGREEMENT
                -----------------
       THIS  AMENDMENT  AND  ALL  OTHER  AGREEMENTS,  DOCUMENTS AND INSTRUMENTS
EXECUTED  AND  DELIVERED  IN  CONNECTION  WITH  THIS AMENDMENT EMBODY THE FINAL,
ENTIRE  AGREEMENT  AMONG  THE  PARTIES  HERETO  AND  SUPERSEDE ANY AND ALL PRIOR
COMMITMENTS,  AGREEMENTS, REPRESENTATIONS AND UNDERSTANDINGS, WHETHER WRITTEN OR
ORAL,  RELATING  TO  THIS  AMENDMENT,  AND  MAY NOT BE CONTRADICTED OR VARIED BY
EVIDENCE  OF PRIOR, CONTEMPORANEOUS OR SUBSEQUENT ORAL AGREEMENTS OR DISCUSSIONS
OF  THE  PARTIES  HERETO.  THERE ARE NO ORAL AGREEMENT AMONG THE PARTIES HERETO.
                  [Remainder of Page Intentionally Left Blank]

Executed as of the date first written above. Borrower: PIZZA INN, INC. By: /s/ Ronald W. Parker Ronald W. Parker Chief Executive Officer Bank: WELLS FARGO BANK TEXAS, NATIONAL ASSOCATION By:/s/ Austin D. Nettle Austin D. Nettle Vice President

Each of the Guarantors hereby consents and agrees to this Amendment and agrees that the Guaranty shall remain in full force and effect and shall continue to be the legal, valid and binding obligation of such Guarantor enforceable against such Guarantor in accordance with its terms. Guarantors: BARKO REALTY, INC. R-CHECK, INC. PIZZA INN OF DELAWARE, INC. By: /s/ Ronald W. Parker Ronald W. Parker President

9

                         SEVERANCE AGREEMENT AND RELEASE

     This  Severance  Agreement and Release (the "Agreement") is entered into by
and  between  Pizza  Inn,  Inc.  (the  "Company")  and  C.  Jeffrey Rogers ("Mr.
Rogers"),  effective  this  21st  day  of  August,  2002.

     WHEREAS,  Mr. Rogers's employment with the Company will terminate by mutual
agreement  on  August  21,  2002;

     WHEREAS, in connection with the termination of Mr. Rogers's employment with
the  Company,  the Company and Mr. Rogers desire to enter into this Agreement on
the  terms  and  conditions  set  forth  below;

     NOW,  THEREFORE, in consideration of the foregoing and the mutual covenants
and  agreements  contained  herein,  the  Company and Mr. Rogers hereby agree as
follows:

1.     AGREEMENTS  BY  MR.  ROGERS.

     In  consideration  of the mutual promises, conditions, and covenants by the
Company  set  forth  in  this Agreement, and in accordance with the recitals set
forth  above,  Mr.  Rogers  agrees  as  follows:

     (A)     RESIGNATION:  Mr.  Rogers agrees that he has resigned all positions
with  the  Company  and its affiliates, including without limitation as a member
and  Vice-Chairman  of  the  Company's Board of Directors and as Chief Executive
Officer  of the Company, as well as any trustee position or signatory authority.

(B)     RELEASE  OF  CLAIMS:  Mr.  Rogers hereby RELEASES AND FOREVER DISCHARGES
the  Company  (including,  without limitation, the Company's affiliates, owners,
stockholders,  agents,  directors,  officers,  members,  partners,  employees,
insurers,  representatives,  lawyers,  employee  welfare  benefit plans, pension
plans  and/or  deferred compensation plans and their trustees, administrators or
other  fiduciaries,  the  successors or assigns of any of the foregoing, and all
persons  acting  by, through, under, or in concert with them, or any of them) of
and  from any and all manner of action or actions, cause or causes of action, at
law  or  in  equity,  suits,  debts,  liens,  contracts,  agreements,  promises,
liabilities,  claims,  demands,  damages,  loss,  cost or expense, of any nature
whatsoever,  known  or  unknown,  fixed  or  contingent, asserted or unasserted,
liquidated  or unliquidated, due or to become due (hereinafter called "claims"),
which  Mr. Rogers now has or may hereafter have against the Company by reason of
any  matter,  cause,  or thing whatsoever from the beginning of time to the date
hereof  including  but not limited to those claims arising out of his employment
with  the  Company  or the termination of such employment.  Without limiting the
generality  of  the  foregoing,  the  claims  released herein include any claims
arising  out  of,  based  upon,  or  in  any  way  related  to:

(1)     the  Employment  Agreement between the Company and Mr. Rogers dated July
1,  1999,  and  any  amendments  or  supplements  to  that  agreement;
(2)     any claim of entitlement to present or future employment or reemployment
     with  the  Company;
(3)     any  property, contract, or tort claims, including any and all claims of
wrongful  discharge,  breach  of  employment contract, breach of any covenant of
good faith and fair dealing, retaliation, intentional or negligent infliction of
     emotional  distress,  tortious  interference  with  contract or existing or
prospective  economic  advantage,  negligence,  misrepresentation,  breach  of
privacy,  defamation, loss of consortium, breach of fiduciary duty, violation of
public  policy,  or  any  other  common  law  claim  of  any  kind;
(4)     any  violation or alleged violation of Title VII of the Civil Rights Act
of 1964, as amended, the Older Workers Benefit Protection Act of 1990, the Equal
     Pay  Act, as amended, the Fair Labor Standards Act, the Employee Retirement
Income  Security Act, the Americans With Disabilities Act, the Texas Labor Code,
the  Texas  Unemployment Insurance Act, the Texas Worker's Compensation Act, the
Civil Rights Act of 1866, the Consolidated Omnibus Budget Reconciliation Act, or
any  other  federal,  state,  or  local  statute,  regulation,  or  ordinance;
(5)     any  violation  or  alleged  violation  of  the  Age  Discrimination  in
Employment  Act,  as  amended;
(6)     any claim for severance pay, bonus, sick leave, vacation or holiday pay,
     life  insurance,  health insurance, disability or medical insurance, or any
other  employee  benefit  ;
(7)     any  claim  relating  to  or  arising  under  any other local, state, or
federal  statute  or  principle  of  common law (whether in contract or in tort)
governing  employment, discrimination in employment, and/or the payment of wages
or  benefits;  and
(8)     any  claim  that  the  Company  has  acted  improperly,  illegally,  or
unconscionably  in  any  manner whatsoever at any time prior to the execution of
this  Agreement;
provided  however,  that  the  release  described  herein shall not apply to any
claims  that  Mr.  Rogers  has or may have in the future (i) with respect to any
breach  of this Agreement by the Company or (ii) with respect to any claim under
the  Company's  directors  and  officers  insurance  policies  or  claims  for
indemnification  pursuant to the Company's bylaws or (iii) with respect to stock
options  currently  held by Mr. Rogers which shall continue to be subject to the
provisions  of  the  Company's stock option plans, and (iv) with respect for any
vested  benefits  of  Mr.  Rogers  under  any  Company  employee  benefit  plan.
     (C)     OWBPA  REPRESENTATIONS:  With  respect to Mr. Rogers's agreement to
release  any  claims  for  violations  or  alleged  violations  of  the  Age
Discrimination in Employment Act, as amended, as discussed in Paragraph 1(b)(5),
above,  Mr.  Rogers  understands  that  this  Agreement  is  written in a manner
calculated  to be understood by him, that he understands this Agreement, that he
does not waive any rights or claims that may arise after the date this Agreement
is  executed,  that  he  is  waiving  any  rights or claims only in exchange for
consideration  in addition to anything of value to which he already is entitled,
that  he  is  advised  to  consult  with  an  attorney  prior  to executing this
Agreement,  that  he  has  a period of at least 21 days within which to consider
this  Agreement,  that  he  has  a  period  of at least seven days following the
execution  of  this  Agreement  within  which to revoke this Agreement, and this
Agreement  will  not become effective or enforceable until the revocation period
has  expired.
     (D)     COVENANT NOT TO SUE:  Mr. Rogers agrees that it is his intention in
executing  this agreement that it shall be effective to bar each and every claim
that  he  now  has  or  could have against the Company arising from Mr. Rogers's
employment  with the Company except as otherwise provided in this Agreement.  In
signing this Agreement, Mr. Rogers agrees never to institute any claim at law or
equity  against  the  Company relating to his employment with the Company or the
termination  of  such  employment.

     (E)     WARRANTY  THAT  CLAIMS  HAVE  NOT  BEEN  ASSIGNED OR CONVEYED:  Mr.
Rogers represents and warrants that he is the only person who may be entitled to
assert  any  claims  against  the Company arising from any claim relating to his
former  employment  with the Company and the termination of such employment, and
that  he  has not assigned or conveyed to anyone else any part of or interest in
his  claims  against  the  Company.  Mr. Rogers agrees to indemnify and hold the
Company  harmless  from  any liability, demand, cost, expense, or attorney's fee
incurred as the result of the assertion of any such claim or claims by any other
person  based  on  such  an  assignment  or  conveyance  from  Mr.  Rogers.

     (F)     AGREEMENT  TO  INDEMNIFY  IF  CLAIM  AGAINST COMPANY IS FILED:  Mr.
Rogers  agrees  that if he hereafter commences, joins in, or in any manner seeks
relief  against any of the parties released hereunder through any administrative
claim, lawsuit, or arbitration arising out of, based upon, or relating to any of
the  claims  released hereunder or in any manner asserts against the Company any
of  the claims released hereunder, then Mr. Rogers shall pay, in addition to any
other  damages  caused  thereby,  all  attorney's fees and costs incurred by the
Company  in  defending  or  otherwise  responding  to  said  suit  or  claim.

     (G)     NONDISCLOSURE  OF  CONFIDENTIAL  INFORMATION:  Mr. Rogers agrees to
hold  in  strictest confidence, and not to directly or indirectly use, disclose,
publish,  disseminate,  distribute,  sell,  transfer  to  any  person,  firm  or
corporation,  copy,  remove  from the Company premises, or commercially exploit,
without the written authorization of the Company, any Proprietary Information of
the Company.  As used herein, "Proprietary Information" means business, pricing,
marketing,  production,  customer and cost data of the Company; compensation and
fee  information  for  all  personnel,  including independent contractors of the
Company;  information  regarding  the skills and performance of employees of the
Company;  other  personnel records of the Company; business plans (including any
strategic,  marketing  or  sales  plans),  budgets,  financial statements of the
Company;  contents  of  agreements and contracts with customers and suppliers of
the Company; contents of agreements with joint ventures of the Company; customer
lists, requirements and specifications of the Company; and any other information
the  Company  treats  as  a  trade secret or has marked "secret," "proprietary,"
"confidential," or treated in a similar manner.  Mr. Rogers acknowledges that he
is  aware  of  the policies that the Company has implemented to keep Proprietary
Information  secret, including disclosing the information only on a need-to-know
basis, labeling documents as "confidential," and keeping Proprietary Information
in  secure areas.  Mr. Rogers also acknowledges that the Proprietary Information
has  been  developed  or  acquired  by  the  Company  through the expenditure of
substantial  time,  effort, and money and provides the Company with an advantage
over  competitors  who  do  not  know  or  use  such  Proprietary  Information.

     (H)     NOTIFICATION  TO COMPANY:  In the event Mr. Rogers is required by a
court of any competent jurisdiction to disclose any Proprietary Information, Mr.
Rogers  agrees  to  promptly  notify the Company so that the Company may seek an
appropriate protective order and/or waive Mr. Rogers's compliance with Paragraph
1(g),  above.  In  the  event  such  protective  order  or  other  remedy is not
obtained,  then  Mr.  Rogers  agrees  to  disclose  only  that  portion  of such
Proprietary  Information  that  he  is  legally  required  to  disclose.

     (I)     RETURN  OF  COMPANY  PROPERTY:  Mr. Rogers agrees to deliver to the
Company  (and  will  not  keep  in his possession, recreate or deliver to anyone
else)  any  and  all  property,  records,  notes,  reports,  proposals,  lists,
correspondence,  materials,  equipment,  rolodex  cards,  or  other documents or
property,  together  with  all  copies  hereof  (in  whatever  medium  recorded)
belonging  to  the Company, whether located at the Company, Mr. Rogers's home or
elsewhere;  provided  however,  that  Mr. Rogers shall be entitled to retain (A)
his  rolodex  (provided that a copy may be retained by the Company),  (B) a copy
of his personal email addresses, and (C) all personal effects, awards, files and
art work, all of which shall be promptly delivered to Mr. Rogers by the Company.

     (J)     NO  DISPARAGEMENT  OF  COMPANY:  Mr. Rogers agrees that he will not
disparage,  directly  or  indirectly,  the  Company  or  its affiliates, owners,
stockholders,  agents,  directors,  officers,  members,  franchisees,  partners,
employees,  insurers,  representatives,  or  lawyers.

     (K)     NONCOMPETITION,  TRADE  SECRETS,  AND  PROPRIETARY  INFORMATION
COVENANTS:  Mr.  Rogers  agrees  that Articles 9 and 10 the Employment Agreement
between  the  Company  and  Mr. Rogers dated July 1, 1999, and any amendments or
supplements to that agreement (the "Employment Agreement"), remain in full force
and  effect.  Except  as  set  forth  in  the preceding sentence, the Employment
Agreement  shall  be  of  no  further  force  or  effect.

     (L)     AGREEMENT  REGARDING  ERRONEOUS  BONUS  ADVANCE:  Mr. Rogers agrees
that  the  bonus of approximately $120,000.00 paid to him by the Company in July
2002  was paid by mistake.  Mr. Rogers agrees to repay the sum of $120,000.00 to
the  Company on or before January 1, 2003.  Mr. Rogers agrees that if the entire
sum  is  not  repaid  to  the  Company by this date, then the Company may offset
monthly  payments  promised  to Mr. Rogers in accordance with paragraph 2(a)(7),
below,  which  shall  be the Company's sole and exclusive remedy in the event of
such  nonpayment.

     (M)     EFFECT  OF  REVOCATION OF AGREEMENT BY MR. ROGERS:  Notwithstanding
the  Company's  agreements  to pay Mr. Rogers, in the event of any revocation by
Mr. Rogers of this Agreement pursuant to Paragraph 1(c), above, the Company will
not  be  obligated to make any payments to Mr. Rogers and all amounts previously
paid  to  Mr.  Rogers  pursuant  to  Paragraphs  2(a)-(b)  below (other than the
payments  described  in Paragraphs 2(a)(1) and 2(a)(2)) shall be immediately due
and  payable  to  the  Company upon written notice to Mr. Rogers by the Company.

     (N)     LITIGATION  AND  REGULATORY  COOPERATION:  Mr.  Rogers  agrees  to
cooperate  with  the  Company  in  the  prosecution  or defense of any claims or
actions  now  in  existence  or  that may be brought in the future against or on
behalf of the Company that relate to events or occurrences that transpired while
Mr.  Rogers was employed by the Company.  Mr. Rogers's cooperation in connection
with  such  claims  or  actions  shall  include,  but  not  be limited to, being
available to meet with counsel to prepare for discovery or trial and to act as a
witness  on behalf of the Company at mutually convenient times.  Mr. Rogers also
shall  cooperate  fully with the Company in connection with any investigation or
review  by  any  federal,  state,  or  local  regulatory  authority  as any such
investigation  or  review relates to events or occurrences that transpired while
Mr.  Rogers  was  employed by the Company.  The Company shall provide Mr. Rogers
with  compensation  on  a  per diem basis calculated at the sum of $3,000.00 per
day,  prorated as applicable on the basis of an 8-hour day less all withholdings
required  by  law, for such requested litigation and regulatory cooperation, and
shall  reimburse  Mr.  Rogers  for all costs and expenses incurred in connection
with  his  performance  under  this  paragraph,  including,  but not limited to,
reasonable  attorneys'  fees  and  costs.

2.     AGREEMENTS  BY  THE  COMPANY.

     In  consideration  of the mutual promises, conditions, and covenants by Mr.
Rogers  set  forth  in  this  Agreement, and in accordance with the recitals set
forth  above,  the  Company  agrees  as  follows:

     (A)     PAYMENTS  TO  MR. ROGERS:  The Company agrees to pay Mr. Rogers the
following  sums of money by delivery of such payments to counsel for Mr. Rogers:

     (1)     The  Company  agrees  to  pay  Mr.  Rogers all accrued, unpaid base
salary, less applicable withholdings required by law, until and including August
21,  2002.  This  payment  will  be  made  to  Mr. Rogers upon execution of this
Agreement.

     (2)     The Company agrees to pay Mr. Rogers the total amount of $26,314.18
less  applicable withholdings required by law, for all accrued, unused vacation.
This  payment  will  be  made  to  Mr.  Rogers upon execution of this Agreement.

     (3)     The  Company  agrees  to  pay  Mr.  Rogers  the  total  amount  of
$195,000.00,  less  applicable withholdings required by law, for 90 days of base
salary.  This  payment will be made to Mr. Rogers 8 days after execution of this
Agreement,  assuming  no  revocation  or breach of this Agreement by Mr. Rogers.

     (4)     The Company agrees to pay Mr. Rogers the total amount of $50,000.00
for  premiums on life insurance policies, as determined to be appropriate by Mr.
Rogers  in  his  sole  discretion.  This payment will be made to Mr. Rogers upon
execution  of  this  Agreement.

     (5)     The Company agrees to pay Mr. Rogers the total amount of $25,000.00
for  executive  recruiting  assistance,  as  determined to be appropriate by Mr.
Rogers  in  his  sole  discretion.  This payment will be made to Mr. Rogers upon
execution  of  this  Agreement.

     (6)     The  Company  agrees  to  pay  to  counsel for Mr. Rogers the total
amount  of  $30,713.51  for  reasonable  legal  fees  incurred  by Mr. Rogers in
connection  with  this  Agreement.  This payment is earmarked for counsel to Mr.
Rogers  and  will  be  delivered  upon  execution  of  this  Agreement.

     (7)     The Company agrees to pay Mr. Rogers the total amount of $24,000.00
per  month  for  5 months - on January 1, 2003, February 1, 2003, March 1, 2003,
April  1,  2003,  and May 1, 2003.  These payments will be made to Mr. Rogers on
the  dates  specified,  assuming  no revocation of this Agreement by Mr. Rogers.
However,  these payments are subject to offset in accordance with paragraph 1(l)
of  this  Agreement,  above.

     (B)     CONTINUATION  OF  COBRA  HEALTH  INSURANCE  BENEFITS:  The  Company
agrees to make  monthly payments for Mr. Rogers' COBRA medical benefits coverage
(including  family members presently enrolled, as applicable under the Company's
current insurance), subject to  payment of required deductibles and copays for a
period of 18 months after execution of this Agreement, assuming no revocation of
this  Agreement by Mr. Rogers.  Terms of these medical benefits will continue to
be  governed  by  the  applicable  plans.

     (C)     RELEASE  OF  CLAIMS:  The  Company,  on  behalf  of  itself,  its
subsidiaries  and  its  affiliates,  hereby  RELEASES AND FOREVER DISCHARGES Mr.
Rogers and his successors or assigns, and all persons acting by, through, under,
or  in  concert  with  them,  or  any of them) of and from any and all manner of
action or actions, cause or causes of action, at law or in equity, suits, debts,
liens,  contracts,  agreements, promises, liabilities, claims, demands, damages,
loss,  cost  or  expense,  of  any nature whatsoever, known or unknown, fixed or
contingent, asserted or unasserted, liquidated or unliquidated, due or to become
due  (hereinafter  called  "claims"), which the Company now has or may hereafter
have against Mr. Rogers by reason of any matter, cause, or thing whatsoever from
the  beginning  of  time  to  the date hereof including but not limited to those
claims  arising  out  of  his employment with the Company or any compensation or
reimbursement  related  to  such  employment; provided however, that the release
described  herein shall not apply to any claims that the Company has or may have
in  the future (i) with respect to any breach of this Agreement by Mr. Rogers or
(ii)  with  respect  to  that  certain promissory note in the original principal
amount of $1,949,697.51 dated October 6, 1999 or (iii) with respect to the bonus
described  in  Paragraph  1(l)  above,  subject  to  Paragraph  2(a)(7)  above.

     (D)     NO  DISPARAGEMENT  OF MR. ROGERS:  The Company agrees, on behalf of
itself,  its  directors,  officers  and  employees,  that  it and they  will not
disparage,  directly  or indirectly, Mr. Rogers and will use its best reasonable
efforts  to  cause its franchisees and other agents to not disparage Mr. Rogers.
If  asked  for  references,  the  Company  agrees  to disclose only Mr. Rogers's
position  and  dates  of  employment.

     (E)     CONFIDENTIALITY.  The  Company  agrees that it will not disclose to
anyone  the  contents of Mr. Rogers' personnel file, other than to confirm dates
of employment, positions held, and salary received, unless requested to do so by
Mr.  Rogers or an appropriate governmental entity or compelled by legal process.
Nothing  in this Agreement, however, will be deemed to preclude the Company, its
agents,  employees,  successors and assigns, from giving statements, affidavits,
depositions,  testimony,  declarations,  or  other  disclosures  required  by or
pursuant  to  legal  process  or  otherwise  required  by  law.

     (F)     D  &  O  INSURANCE.  The  Company agrees to use its best reasonable
efforts  to  maintain  its  current  directors  and officers liability insurance
coverage  and  will take no action to deprive Mr. Rogers of the benefits of such
coverage.



3.     LEGAL  AND  EQUITABLE  REMEDIES.

     The  parties  agrees  that  each party hereto has the right to enforce this
Agreement and any of its provisions by injunction, specific performance or other
equitable  relief,  without  bond  and without prejudice to any other rights and
remedies  that  such  party may have for a breach of this Agreement by the other
party.

4.     OTHER  PROVISIONS.

     (A)     GOVERNING  LAW  AND  CONSENT  TO  PERSONAL  JURISDICTION:   This
Agreement  is  governed by and will be construed in accordance with the internal
laws  of  the  State  of  Texas  without  giving  effect to any choice of law or
conflict  provisions  or  rule  (whether  of  the  State  of  Texas or any other
jurisdiction)  that would cause the application of the laws of any  jurisdiction
other  than  the State of Texas, and each party hereby expressly consents to the
personal  jurisdiction of the state and federal courts located in Dallas County,
Texas  for  any  lawsuit  filed  arising  from  or  relating  to this Agreement.

     (B)     SUCCESSORS  AND  ASSIGNS:  This  Agreement will be binding upon Mr.
Rogers's  heirs,  executors,  administrators and other legal representatives and
will  be  for  the  benefit of the Company, its successors and its assigns. This
Agreement  will be binding upon the Company's successors and assigns and will be
for  the benefit of Mr. Rogers' heirs, executors, administrators and other legal
representatives.

     (C)     THIRD-PARTY  BENEFICIARIES:  Mr. Rogers and the Company acknowledge
and  agree  that  the  terms of this Agreement, including but not limited to the
releases  of  claims  by  Mr. Rogers, will inure to the benefit of the Company's
affiliated entities, owners, stockholders, agents, directors, officers, members,
partners,  employees,  insurers,  representatives,  lawyers,  employee  welfare
benefit  plans,  pension  plans  and/or  deferred  compensation  plans and their
trustees,  administrators or other fiduciaries, the successors or assigns of any
of  the foregoing, and all persons acting by, through, under, or in concert with
them,  or  any  of  them.

     (D)     SEVERABILITY:  Whenever  possible, each provision of this Agreement
will be interpreted in such manner as to be effective and valid under applicable
law;  but  if  any provision of this Agreement is prohibited by or invalid under
applicable  law,  such  provision  shall  be  ineffective  to the extent of such
provision or invalidity, without invalidating the remainder of such provision or
the  remaining  provisions  of  this  Agreement.

     (E)     HEADINGS  AND CONSTRUCTION:  The headings in this Agreement are for
convenience only and are not considered a part of or used in the construction or
interpretation  of  any  provision  of  this  Agreement.

     (F)     ENTIRE  AGREEMENT:  The  matters  set  forth  in  this  Agreement
constitute  the sole and entire agreement between Mr. Rogers and the Company and
supersede  all  prior  agreements  (except  as  otherwise  set  forth  herein),
negotiations, and discussions between the parties hereto and/or their respective
counsel  with  respect  to the subject matter hereof.  No other representations,
covenants,  undertakings,  or other prior or contemporaneous agreements, oral or
written,  regarding  the  matters set forth in this Agreement shall be deemed to
exist or bind any of the parties hereto.  Each party understands and agrees that
it  has  not relied on any statement or representation by the other party or any
of  its  representatives  in  entering  into  this  Agreement.

     (G)     AMENDMENT  TO THIS AGREEMENT:  Any amendment to this Agreement must
be  writing  and signed by duly authorized representatives of the parties hereto
and  stating  of  the  intent  of  the  parties  to  amend  this  Agreement.

     (H)     VOLUNTARY  EXECUTION:  This  Agreement  has  been entered into as a
result  of  arms-
length  negotiations  between  Mr.  Rogers and the Company, and the parties each
represent  that  they are voluntarily executing this Agreement after an adequate
opportunity  to consult with counsel of their choosing regarding its meaning and
effect.

(I) EXECUTION IN COUNTERPARTS: This Agreement may be executed in counterparts, including facsimile counterparts, with the same force and effectiveness as if it were executed in one complete document. IN WITNESS WHEREOF, the Company and Mr. Rogers have executed and delivered this Agreement as of the date first written above. AGREED: Pizza Inn, Inc. By:/s/ Stephen Ungerman Stephen Ungerman, Chairman of the Board By:/s/ C. Jeffrey Rogers AGREED: C. Jeffrey Rogers Dallas PC DOCS 598414

CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO 18 U.S.C. SECTION 1350, AS
        ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

This certification is provided pursuant to Section 906 of the Sarbanes-Oxley Act
of  2002, 18 U.S.C. section 1350, and accompanies the annual report on Form 10-K
(the  "Form  10-K")  for  the period ended June 30, 2002 of Pizza Inn, Inc. (the
"Issuer").

I,  Ronald  W. Parker, the Chief Executive Officer of the Issuer certify that to
the  best  of  my  knowledge:

1.     The Report fully complies with the requirements of section 13(a) or 15(d)
of  the  Securities  Exchange  Act  of  1934  (15  U.S.C.  78m  or  78o(d)); and

2.     The  information contained in the Report fairly presents, in all material
respects,  the  financial  condition  and  results of operations of the Company.


            September 27, 2002                              /s/ Ronald W. Parker
                                                            --------------------
                                                                Ronald W. Parker
                                                         Chief Executive Officer





 CERTIFICATION OF PRINCIPAL ACCOUNTING OFFICER PURSUANT TO 18 U.S.C. SECTION
   1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

This certification is provided pursuant to Section 906 of the Sarbanes-Oxley Act
of  2002, 18 U.S.C. section 1350, and accompanies the annual report on Form 10-K
(the  "Form  10-K")  for  the period ended June 30, 2002 of Pizza Inn, Inc. (the
"Issuer").

I, Shawn M. Preator, the Principal Accounting Officer of the Issuer certify that
to  the  best  of  my  knowledge:

1.     The Report fully complies with the requirements of section 13(a) or 15(d)
of  the  Securities  Exchange  Act  of  1934  (15  U.S.C.  78m  or  78o(d)); and

2.     The  information contained in the Report fairly presents, in all material
respects,  the  financial  condition  and  results of operations of the Company.


            September 27, 2002                              /s/ Shawn M. Preator
                                                            --------------------
                                                                Shawn M. Preator
                                                       Vice President of Finance
                                                  (Principal Accounting Officer)





                       CONSENT OF INDEPENDENT ACCOUNTANTS
                       ----------------------------------


We  hereby  consent  to  the  incorporation  by  reference  in  the Registration
Statements  on  Forms S-8 (Nos. 33-56590, 33-71700, as amended by Post-Effective
Amendments  No. One and Two, 333-77617, and 333-76296) of Pizza Inn, Inc. of our
report  dated  September  26,  2002  relating  to  the  consolidated  financial
statements  and  financial  statement schedule, which appears in this Form 10-K.


PricewaterhouseCoopers  LLP

Dallas,  Texas
September  26,  2002